Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.18% first-year return on $326k initial cash invested.
-30.18%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,961
Rent
-$8,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,961 income − $10,159 expenses = $8,198 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,961
Total Expenses
$10,159
Mortgage P&I
401%
$7,855
Property Taxes
62%
$1,216
Home Insurance
29%
$578
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0