Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.54% first-year return on $320k initial cash invested.
-25.54%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$2,292
Rent
-$6,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $9,096 expenses = $6,804 out of pocket
Investment Breakdown
|
Purchase Price
$1523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$9,096
Mortgage P&I
337%
$7,731
Property Taxes
9%
$208
Home Insurance
24%
$560
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0