Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.59% first-year return on $325k initial cash invested.
-21.59%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$5,541
Rent
-$5,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $11,391 expenses = $5,850 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,541
Total Expenses
$11,391
Mortgage P&I
142%
$7,885
Property Taxes
28%
$1,524
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0