Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $324k initial cash invested.
-20.87%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$4,379
Rent
-$5,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,379 income − $10,011 expenses = $5,632 out of pocket
Investment Breakdown
|
Purchase Price
$1542k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,379
Total Expenses
$10,011
Mortgage P&I
183%
$8,033
Property Taxes
6%
$281
Home Insurance
13%
$558
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0