Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $320k initial cash invested.
-20.2%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,994
Rent
-$5,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $10,384 expenses = $5,390 out of pocket
Investment Breakdown
|
Purchase Price
$1525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,994
Total Expenses
$10,384
Mortgage P&I
155%
$7,733
Property Taxes
16%
$796
Home Insurance
11%
$556
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0