Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $317k initial cash invested.
-20.81%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$4,466
Rent
-$5,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $9,968 expenses = $5,502 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,466
Total Expenses
$9,968
Mortgage P&I
169%
$7,554
Property Taxes
16%
$695
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0