Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.52% first-year return on $322k initial cash invested.
-24.52%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$5,470
Rent
-$6,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,470 income − $12,050 expenses = $6,580 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,470
Total Expenses
$12,050
Mortgage P&I
156%
$8,521
Property Taxes
28%
$1,546
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0