Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $321k initial cash invested.
-22.77%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$4,056
Rent
-$6,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $10,147 expenses = $6,091 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,056
Total Expenses
$10,147
Mortgage P&I
192%
$7,771
Property Taxes
12%
$500
Home Insurance
14%
$558
HOA
6%
$263
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0