Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.24% first-year return on $321k initial cash invested.
-23.24%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$5,094
Rent
-$6,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $11,319 expenses = $6,225 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,094
Total Expenses
$11,319
Mortgage P&I
158%
$8,044
Property Taxes
28%
$1,443
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0