Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $325k initial cash invested.
-24.25%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,574
Rent
-$6,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $11,148 expenses = $6,574 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,574
Total Expenses
$11,148
Mortgage P&I
170%
$7,764
Property Taxes
35%
$1,601
Home Insurance
12%
$551
HOA
1%
$43
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0