Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $325k initial cash invested.
-16.76%
Cash On Cash
2.9%
Cap Rate
0.47
DSCR
$7,294
Rent
-$4,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,294 income − $11,826 expenses = $4,532 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,294
Total Expenses
$11,826
Mortgage P&I
108%
$7,903
Property Taxes
20%
$1,466
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$729
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0