Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.54% first-year return on $328k initial cash invested.
-18.54%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$6,818
Rent
-$5,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,818 income − $11,891 expenses = $5,073 out of pocket
Investment Breakdown
|
Purchase Price
$1564k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$313k
Closing costs
1%
$15,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,818
Total Expenses
$11,891
Mortgage P&I
118%
$8,018
Property Taxes
23%
$1,549
Home Insurance
8%
$551
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0