Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.02% first-year return on $325k initial cash invested.
-22.02%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,449
Rent
-$5,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $10,422 expenses = $5,973 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,449
Total Expenses
$10,422
Mortgage P&I
174%
$7,751
Property Taxes
15%
$688
Home Insurance
17%
$735
HOA
2%
$92
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0