Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.46% first-year return on $326k initial cash invested.
-20.46%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$5,569
Rent
-$5,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,569 income − $11,127 expenses = $5,558 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,569
Total Expenses
$11,127
Mortgage P&I
138%
$7,684
Property Taxes
26%
$1,473
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0