Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $324k initial cash invested.
-20.85%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$4,695
Rent
-$5,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $10,327 expenses = $5,632 out of pocket
Investment Breakdown
|
Purchase Price
$1544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$309k
Closing costs
1%
$15,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,695
Total Expenses
$10,327
Mortgage P&I
165%
$7,763
Property Taxes
16%
$764
Home Insurance
12%
$578
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0