Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $323k initial cash invested.
-22.95%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,535
Rent
-$6,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,535 income − $10,710 expenses = $6,175 out of pocket
Investment Breakdown
|
Purchase Price
$1537k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$307k
Closing costs
1%
$15,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,535
Total Expenses
$10,710
Mortgage P&I
169%
$7,642
Property Taxes
29%
$1,330
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0