Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $327k initial cash invested.
-22.13%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,249
Rent
-$6,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,249 income − $10,287 expenses = $6,038 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$312k
Closing costs
1%
$15,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,249
Total Expenses
$10,287
Mortgage P&I
182%
$7,733
Property Taxes
16%
$680
Home Insurance
18%
$770
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0