Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $326k initial cash invested.
-20.51%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$4,517
Rent
-$5,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,517 income − $10,081 expenses = $5,564 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,517
Total Expenses
$10,081
Mortgage P&I
179%
$8,094
Property Taxes
3%
$150
Home Insurance
12%
$542
HOA
3%
$120
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0