Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.76% first-year return on $322k initial cash invested.
-22.76%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$4,635
Rent
-$6,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $10,752 expenses = $6,117 out of pocket
Investment Breakdown
|
Purchase Price
$1536k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,635
Total Expenses
$10,752
Mortgage P&I
170%
$7,866
Property Taxes
24%
$1,129
Home Insurance
12%
$551
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0