Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $325k initial cash invested.
-18.53%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$5,717
Rent
-$5,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,717 income − $10,731 expenses = $5,014 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,717
Total Expenses
$10,731
Mortgage P&I
139%
$7,919
Property Taxes
12%
$706
Home Insurance
10%
$569
HOA
1%
$50
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0