Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $332k initial cash invested.
-22.51%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,497
Rent
-$6,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $9,730 expenses = $6,233 out of pocket
Investment Breakdown
|
Purchase Price
$1582k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$316k
Closing costs
1%
$15,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,497
Total Expenses
$9,730
Mortgage P&I
224%
$7,844
Property Taxes
11%
$398
Home Insurance
17%
$578
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0