Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.22% first-year return on $326k initial cash invested.
-25.22%
Cash On Cash
1.36%
Cap Rate
0.21
DSCR
$4,836
Rent
-$6,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $11,676 expenses = $6,840 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,836
Total Expenses
$11,676
Mortgage P&I
173%
$8,352
Property Taxes
32%
$1,524
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0