Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $326k initial cash invested.
-17.63%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$5,302
Rent
-$4,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,302 income − $10,083 expenses = $4,781 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,302
Total Expenses
$10,083
Mortgage P&I
150%
$7,968
Property Taxes
0%
$25
Home Insurance
10%
$542
HOA
3%
$170
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0