Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $322k initial cash invested.
-20.33%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,952
Rent
-$5,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $11,401 expenses = $5,449 out of pocket
Investment Breakdown
|
Purchase Price
$1532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,952
Total Expenses
$11,401
Mortgage P&I
130%
$7,753
Property Taxes
26%
$1,558
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$595
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0