Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $320k initial cash invested.
-19.43%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,857
Rent
-$5,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $10,038 expenses = $5,181 out of pocket
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,857
Total Expenses
$10,038
Mortgage P&I
159%
$7,736
Property Taxes
10%
$479
Home Insurance
12%
$560
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0