Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.88% first-year return on $325k initial cash invested.
-25.88%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,874
Rent
-$7,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $10,893 expenses = $7,019 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,874
Total Expenses
$10,893
Mortgage P&I
201%
$7,768
Property Taxes
41%
$1,576
Home Insurance
14%
$542
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0