Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $322k initial cash invested.
-20.25%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,467
Rent
-$5,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,467 income − $10,896 expenses = $5,429 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,467
Total Expenses
$10,896
Mortgage P&I
139%
$7,619
Property Taxes
20%
$1,106
Home Insurance
11%
$595
HOA
3%
$155
Property Management
10%
$547
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0