Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.19% first-year return on $322k initial cash invested.
-25.19%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,110
Rent
-$6,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $10,863 expenses = $6,753 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$10,863
Mortgage P&I
191%
$7,849
Property Taxes
34%
$1,384
Home Insurance
14%
$560
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0