Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $325k initial cash invested.
-22.61%
Cash On Cash
2.01%
Cap Rate
0.31
DSCR
$5,778
Rent
-$6,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $11,895 expenses = $6,117 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,778
Total Expenses
$11,895
Mortgage P&I
146%
$8,416
Property Taxes
21%
$1,235
Home Insurance
8%
$489
HOA
4%
$252
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0