Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.96% first-year return on $320k initial cash invested.
-23.96%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,883
Rent
-$6,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $10,265 expenses = $6,382 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$304k
Closing costs
1%
$15,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,883
Total Expenses
$10,265
Mortgage P&I
198%
$7,698
Property Taxes
25%
$966
Home Insurance
14%
$558
HOA
1%
$34
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0