Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $330k initial cash invested.
-22.44%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,452
Rent
-$6,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $11,621 expenses = $6,169 out of pocket
Investment Breakdown
|
Purchase Price
$1571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$314k
Closing costs
1%
$15,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,452
Total Expenses
$11,621
Mortgage P&I
145%
$7,921
Property Taxes
32%
$1,722
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0