Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $325k initial cash invested.
-26.23%
Cash On Cash
1.35%
Cap Rate
0.2
DSCR
$4,693
Rent
-$7,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,693 income − $11,803 expenses = $7,110 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,693
Total Expenses
$11,803
Mortgage P&I
184%
$8,620
Property Taxes
30%
$1,420
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0