Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $321k initial cash invested.
-20.26%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$5,548
Rent
-$5,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $10,975 expenses = $5,427 out of pocket
Investment Breakdown
|
Purchase Price
$1530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$321k
Downpayment
20%
$306k
Closing costs
1%
$15,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,548
Total Expenses
$10,975
Mortgage P&I
136%
$7,564
Property Taxes
26%
$1,427
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0