Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $322k initial cash invested.
-26.23%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$3,673
Rent
-$7,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,673 income − $10,711 expenses = $7,038 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,673
Total Expenses
$10,711
Mortgage P&I
224%
$8,233
Property Taxes
26%
$968
Home Insurance
15%
$555
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0