Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $329k initial cash invested.
-20.87%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,759
Rent
-$5,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,759 income − $10,479 expenses = $5,720 out of pocket
Investment Breakdown
|
Purchase Price
$1566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$329k
Downpayment
20%
$313k
Closing costs
1%
$15,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,759
Total Expenses
$10,479
Mortgage P&I
165%
$7,837
Property Taxes
18%
$848
Home Insurance
12%
$556
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0