Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $320k initial cash invested.
-26.33%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$4,097
Rent
-$7,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,097 income − $11,111 expenses = $7,014 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$304k
Closing costs
1%
$15,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,097
Total Expenses
$11,111
Mortgage P&I
203%
$8,325
Property Taxes
17%
$685
Home Insurance
13%
$525
HOA
12%
$510
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0