Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.37% first-year return on $325k initial cash invested.
-21.37%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$6,974
Rent
-$5,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,974 income − $12,769 expenses = $5,795 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,974
Total Expenses
$12,769
Mortgage P&I
114%
$7,939
Property Taxes
35%
$2,459
Home Insurance
8%
$558
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0