Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.76% first-year return on $323k initial cash invested.
-25.76%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$5,216
Rent
-$6,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $12,153 expenses = $6,937 out of pocket
Investment Breakdown
|
Purchase Price
$1539k
Downpayment
20.0%
Interest Rate
7.5%
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
$5,216
Total Expenses
$12,153
Mortgage P&I
164%
$8,565
Property Taxes
30%
$1,546
Home Insurance
11%
$555
HOA
2%
$130
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0