Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $326k initial cash invested.
-26.76%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$3,055
Rent
-$7,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $10,314 expenses = $7,259 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,055
Total Expenses
$10,314
Mortgage P&I
273%
$8,342
Property Taxes
19%
$568
Home Insurance
18%
$542
HOA
2%
$67
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0