Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $328k initial cash invested.
-15.09%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$6,236
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,236 income − $10,363 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$1563k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$313k
Closing costs
1%
$15,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,236
Total Expenses
$10,363
Mortgage P&I
127%
$7,916
Property Taxes
4%
$265
Home Insurance
9%
$560
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0