Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $320k initial cash invested.
-22.55%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,079
Rent
-$6,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,079 income − $10,097 expenses = $6,018 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,079
Total Expenses
$10,097
Mortgage P&I
185%
$7,547
Property Taxes
23%
$955
Home Insurance
13%
$534
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0