Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.56% first-year return on $330k initial cash invested.
-26.56%
Cash On Cash
1.06%
Cap Rate
0.16
DSCR
$4,471
Rent
-$7,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $11,782 expenses = $7,311 out of pocket
Investment Breakdown
|
Purchase Price
$1573k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$315k
Closing costs
1%
$15,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,471
Total Expenses
$11,782
Mortgage P&I
190%
$8,473
Property Taxes
35%
$1,586
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0