Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $322k initial cash invested.
-22.66%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,976
Rent
-$6,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $11,048 expenses = $6,072 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,976
Total Expenses
$11,048
Mortgage P&I
154%
$7,642
Property Taxes
24%
$1,191
Home Insurance
11%
$558
HOA
7%
$362
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0