Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $320k initial cash invested.
-19.26%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$6,174
Rent
-$5,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,174 income − $11,304 expenses = $5,130 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$304k
Closing costs
1%
$15,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,174
Total Expenses
$11,304
Mortgage P&I
123%
$7,616
Property Taxes
25%
$1,525
Home Insurance
9%
$558
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$309
Vacancy
6%
$370
Maintenance
5%
$309
Other
0%
$0