Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $320k initial cash invested.
-14.47%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$6,132
Rent
-$3,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,132 income − $9,993 expenses = $3,861 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,132
Total Expenses
$9,993
Mortgage P&I
125%
$7,636
Property Taxes
4%
$228
Home Insurance
9%
$534
HOA
0%
$0
Property Management
10%
$613
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0