Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $324k initial cash invested.
-23.85%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$4,363
Rent
-$6,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $10,795 expenses = $6,432 out of pocket
Investment Breakdown
|
Purchase Price
$1541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$324k
Downpayment
20%
$308k
Closing costs
1%
$15,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,363
Total Expenses
$10,795
Mortgage P&I
177%
$7,709
Property Taxes
30%
$1,287
Home Insurance
15%
$665
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0