Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $326k initial cash invested.
-20.22%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,816
Rent
-$5,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $11,301 expenses = $5,485 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,816
Total Expenses
$11,301
Mortgage P&I
132%
$7,669
Property Taxes
27%
$1,577
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$582
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0