Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $321k initial cash invested.
-21.5%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,948
Rent
-$5,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,948 income − $10,705 expenses = $5,757 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,948
Total Expenses
$10,705
Mortgage P&I
154%
$7,616
Property Taxes
15%
$756
Home Insurance
11%
$536
HOA
10%
$511
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0