Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $322k initial cash invested.
-19.08%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,522
Rent
-$5,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $9,638 expenses = $5,116 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,522
Total Expenses
$9,638
Mortgage P&I
170%
$7,697
Property Taxes
4%
$199
Home Insurance
13%
$567
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0