Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $321k initial cash invested.
-22.87%
Cash On Cash
1.76%
Cap Rate
0.28
DSCR
$5,435
Rent
-$6,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,435 income − $11,560 expenses = $6,125 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,435
Total Expenses
$11,560
Mortgage P&I
149%
$8,093
Property Taxes
28%
$1,511
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0