Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $329k initial cash invested.
-19.73%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$5,996
Rent
-$5,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $11,412 expenses = $5,416 out of pocket
Investment Breakdown
|
Purchase Price
$1569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$314k
Closing costs
1%
$15,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,996
Total Expenses
$11,412
Mortgage P&I
132%
$7,926
Property Taxes
23%
$1,368
Home Insurance
9%
$558
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0