Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $325k initial cash invested.
-15.65%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$5,617
Rent
-$4,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,617 income − $9,852 expenses = $4,235 out of pocket
Investment Breakdown
|
Purchase Price
$1547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,617
Total Expenses
$9,852
Mortgage P&I
138%
$7,744
Property Taxes
2%
$89
Home Insurance
10%
$558
HOA
0%
$0
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0