Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $320k initial cash invested.
-21.21%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,653
Rent
-$5,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,653 income − $10,300 expenses = $5,647 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%
$15,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,653
Total Expenses
$10,300
Mortgage P&I
164%
$7,626
Property Taxes
20%
$922
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0