Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $322k initial cash invested.
-19.64%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$4,908
Rent
-$5,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $10,181 expenses = $5,273 out of pocket
Investment Breakdown
|
Purchase Price
$1534k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,908
Total Expenses
$10,181
Mortgage P&I
161%
$7,881
Property Taxes
7%
$365
Home Insurance
11%
$560
HOA
2%
$100
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0