Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $318k initial cash invested.
-19.88%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$5,105
Rent
-$5,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $10,375 expenses = $5,270 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,105
Total Expenses
$10,375
Mortgage P&I
150%
$7,655
Property Taxes
20%
$1,013
Home Insurance
7%
$381
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0