Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $320k initial cash invested.
-22.45%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$5,168
Rent
-$5,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $11,160 expenses = $5,992 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,168
Total Expenses
$11,160
Mortgage P&I
151%
$7,800
Property Taxes
29%
$1,483
Home Insurance
10%
$534
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0