Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $325k initial cash invested.
-17.02%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$7,534
Rent
-$4,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,534 income − $12,138 expenses = $4,604 out of pocket
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,534
Total Expenses
$12,138
Mortgage P&I
102%
$7,666
Property Taxes
26%
$1,936
Home Insurance
8%
$577
HOA
0%
$0
Property Management
10%
$753
CapEx
5%
$377
Vacancy
6%
$452
Maintenance
5%
$377
Other
0%
$0