Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $322k initial cash invested.
-20.01%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,731
Rent
-$5,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,731 income − $11,092 expenses = $5,361 out of pocket
Investment Breakdown
|
Purchase Price
$1531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$306k
Closing costs
1%
$15,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,731
Total Expenses
$11,092
Mortgage P&I
134%
$7,701
Property Taxes
24%
$1,377
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$573
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0