Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.93% first-year return on $326k initial cash invested.
-26.93%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,655
Rent
-$7,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,655 income − $10,960 expenses = $7,305 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,655
Total Expenses
$10,960
Mortgage P&I
218%
$7,981
Property Taxes
40%
$1,451
Home Insurance
15%
$542
HOA
1%
$35
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0