Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.46% first-year return on $323k initial cash invested.
-23.46%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,733
Rent
-$6,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,733 income − $11,050 expenses = $6,317 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$308k
Closing costs
1%
$15,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,733
Total Expenses
$11,050
Mortgage P&I
164%
$7,772
Property Taxes
32%
$1,496
Home Insurance
12%
$551
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0