Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $326k initial cash invested.
-21.42%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$5,729
Rent
-$5,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,729 income − $11,547 expenses = $5,818 out of pocket
Investment Breakdown
|
Purchase Price
$1552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,729
Total Expenses
$11,547
Mortgage P&I
139%
$7,958
Property Taxes
27%
$1,549
Home Insurance
10%
$551
HOA
0%
$0
Property Management
10%
$573
CapEx
5%
$286
Vacancy
6%
$344
Maintenance
5%
$286
Other
0%
$0