Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.09% first-year return on $323k initial cash invested.
-25.09%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,834
Rent
-$6,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $10,591 expenses = $6,757 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$308k
Closing costs
1%
$15,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,834
Total Expenses
$10,591
Mortgage P&I
203%
$7,797
Property Taxes
23%
$875
Home Insurance
15%
$560
HOA
9%
$362
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0