Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $321k initial cash invested.
-22.24%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$4,079
Rent
-$5,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,079 income − $10,019 expenses = $5,940 out of pocket
Investment Breakdown
|
Purchase Price
$1526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$305k
Closing costs
1%
$15,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,079
Total Expenses
$10,019
Mortgage P&I
190%
$7,750
Property Taxes
15%
$608
Home Insurance
14%
$558
HOA
1%
$42
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0