Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.95% first-year return on $324k initial cash invested.
-25.95%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$3,108
Rent
-$7,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $10,123 expenses = $7,015 out of pocket
Investment Breakdown
|
Purchase Price
$1545k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$309k
Closing costs
1%
$15,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,108
Total Expenses
$10,123
Mortgage P&I
260%
$8,082
Property Taxes
23%
$720
Home Insurance
16%
$508
HOA
0%
$6
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0