Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $323k initial cash invested.
-22.36%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$5,099
Rent
-$6,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,099 income − $11,112 expenses = $6,013 out of pocket
Investment Breakdown
|
Purchase Price
$1537k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$307k
Closing costs
1%
$15,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,099
Total Expenses
$11,112
Mortgage P&I
168%
$8,544
Property Taxes
13%
$664
Home Insurance
11%
$578
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0