Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $326k initial cash invested.
-20.91%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$5,267
Rent
-$5,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,267 income − $10,946 expenses = $5,679 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,267
Total Expenses
$10,946
Mortgage P&I
146%
$7,710
Property Taxes
25%
$1,308
Home Insurance
11%
$559
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0