Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $326k initial cash invested.
-20.81%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$4,382
Rent
-$5,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $10,026 expenses = $5,644 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,382
Total Expenses
$10,026
Mortgage P&I
178%
$7,792
Property Taxes
13%
$553
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0