Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $321k initial cash invested.
-23.01%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$5,010
Rent
-$6,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $11,161 expenses = $6,151 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,010
Total Expenses
$11,161
Mortgage P&I
154%
$7,704
Property Taxes
32%
$1,603
Home Insurance
11%
$552
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0