Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $320k initial cash invested.
-18.18%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$7,105
Rent
-$4,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,105 income − $11,952 expenses = $4,847 out of pocket
Investment Breakdown
|
Purchase Price
$1523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,105
Total Expenses
$11,952
Mortgage P&I
108%
$7,690
Property Taxes
26%
$1,856
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0