Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $323k initial cash invested.
-19.96%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$6,482
Rent
-$5,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,482 income − $11,858 expenses = $5,376 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$308k
Closing costs
1%
$15,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,482
Total Expenses
$11,858
Mortgage P&I
124%
$8,045
Property Taxes
22%
$1,395
Home Insurance
9%
$553
HOA
3%
$180
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0