Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $322k initial cash invested.
-15.31%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$7,612
Rent
-$4,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,612 income − $11,720 expenses = $4,108 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,612
Total Expenses
$11,720
Mortgage P&I
104%
$7,918
Property Taxes
17%
$1,262
Home Insurance
7%
$560
HOA
0%
$0
Property Management
10%
$761
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0