Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.98% first-year return on $323k initial cash invested.
-22.98%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$5,154
Rent
-$6,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,154 income − $11,330 expenses = $6,176 out of pocket
Investment Breakdown
|
Purchase Price
$1536k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$307k
Closing costs
1%
$15,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,154
Total Expenses
$11,330
Mortgage P&I
151%
$7,805
Property Taxes
31%
$1,622
Home Insurance
11%
$542
HOA
0%
$21
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0