Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $325k initial cash invested.
-18.89%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$5,209
Rent
-$5,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,209 income − $10,322 expenses = $5,113 out of pocket
Investment Breakdown
|
Purchase Price
$1547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,209
Total Expenses
$10,322
Mortgage P&I
150%
$7,835
Property Taxes
11%
$582
Home Insurance
11%
$551
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$313
Maintenance
5%
$260
Other
0%
$0