Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $321k initial cash invested.
-23.85%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$5,395
Rent
-$6,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,395 income − $11,779 expenses = $6,384 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,395
Total Expenses
$11,779
Mortgage P&I
154%
$8,310
Property Taxes
28%
$1,523
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0