Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $322k initial cash invested.
-18.21%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$5,934
Rent
-$4,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,934 income − $10,814 expenses = $4,880 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,934
Total Expenses
$10,814
Mortgage P&I
128%
$7,596
Property Taxes
18%
$1,080
Home Insurance
8%
$479
HOA
2%
$116
Property Management
10%
$593
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0