Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $325k initial cash invested.
-15.66%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$5,923
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,923 income − $10,167 expenses = $4,244 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,923
Total Expenses
$10,167
Mortgage P&I
129%
$7,615
Property Taxes
8%
$467
Home Insurance
9%
$542
HOA
0%
$4
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0