Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.86% first-year return on $326k initial cash invested.
-22.86%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$4,089
Rent
-$6,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,089 income − $10,304 expenses = $6,215 out of pocket
Investment Breakdown
|
Purchase Price
$1553k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$311k
Closing costs
1%
$15,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,089
Total Expenses
$10,304
Mortgage P&I
192%
$7,837
Property Taxes
17%
$688
Home Insurance
14%
$570
HOA
4%
$147
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0