Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $326k initial cash invested.
-17.01%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$5,206
Rent
-$4,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $9,821 expenses = $4,615 out of pocket
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,206
Total Expenses
$9,821
Mortgage P&I
149%
$7,737
Property Taxes
4%
$189
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0