Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.1% first-year return on $327k initial cash invested.
-24.1%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$4,649
Rent
-$6,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $11,223 expenses = $6,574 out of pocket
Investment Breakdown
|
Purchase Price
$1559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$312k
Closing costs
1%
$15,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,649
Total Expenses
$11,223
Mortgage P&I
170%
$7,924
Property Taxes
33%
$1,542
Home Insurance
12%
$549
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0