Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $325k initial cash invested.
-19.36%
Cash On Cash
2.85%
Cap Rate
0.42
DSCR
$5,517
Rent
-$5,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $10,763 expenses = $5,246 out of pocket
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,517
Total Expenses
$10,763
Mortgage P&I
157%
$8,642
Property Taxes
2%
$112
Home Insurance
10%
$569
HOA
0%
$5
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0