Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $326k initial cash invested.
-17.77%
Cash On Cash
3.14%
Cap Rate
0.48
DSCR
$7,834
Rent
-$4,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,834 income − $12,664 expenses = $4,830 out of pocket
Investment Breakdown
|
Purchase Price
$1554k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$311k
Closing costs
1%
$15,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,834
Total Expenses
$12,664
Mortgage P&I
109%
$8,509
Property Taxes
20%
$1,562
Home Insurance
7%
$556
HOA
0%
$0
Property Management
10%
$783
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0