Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $326k initial cash invested.
-23.07%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$2,840
Rent
-$6,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $9,099 expenses = $6,259 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$9,099
Mortgage P&I
271%
$7,707
Property Taxes
4%
$112
Home Insurance
19%
$542
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0