Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $322k initial cash invested.
-14.68%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$7,182
Rent
-$3,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,182 income − $11,119 expenses = $3,937 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,182
Total Expenses
$11,119
Mortgage P&I
110%
$7,898
Property Taxes
9%
$681
Home Insurance
8%
$560
HOA
2%
$113
Property Management
10%
$718
CapEx
5%
$359
Vacancy
6%
$431
Maintenance
5%
$359
Other
0%
$0