Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $325k initial cash invested.
-23.37%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$4,899
Rent
-$6,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $11,233 expenses = $6,334 out of pocket
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,899
Total Expenses
$11,233
Mortgage P&I
167%
$8,164
Property Taxes
22%
$1,058
Home Insurance
11%
$542
HOA
4%
$195
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0