Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $321k initial cash invested.
-20.39%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$4,047
Rent
-$5,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $9,500 expenses = $5,453 out of pocket
Investment Breakdown
|
Purchase Price
$1528k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,047
Total Expenses
$9,500
Mortgage P&I
183%
$7,396
Property Taxes
13%
$517
Home Insurance
13%
$535
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0