Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $317k initial cash invested.
-16.75%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$7,816
Rent
-$4,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,816 income − $12,248 expenses = $4,432 out of pocket
Investment Breakdown
|
Purchase Price
$1512k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,816
Total Expenses
$12,248
Mortgage P&I
98%
$7,684
Property Taxes
22%
$1,703
Home Insurance
8%
$612
HOA
3%
$216
Property Management
10%
$782
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0