Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $324k initial cash invested.
-17.57%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$6,478
Rent
-$4,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,478 income − $11,217 expenses = $4,739 out of pocket
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,478
Total Expenses
$11,217
Mortgage P&I
120%
$7,802
Property Taxes
15%
$954
Home Insurance
8%
$546
HOA
4%
$230
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0