Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $320k initial cash invested.
-22.67%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$5,088
Rent
-$6,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $11,126 expenses = $6,038 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$304k
Closing costs
1%
$15,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,088
Total Expenses
$11,126
Mortgage P&I
153%
$7,805
Property Taxes
29%
$1,474
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0