Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $317k initial cash invested.
-15.94%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$7,266
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,266 income − $11,475 expenses = $4,209 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,266
Total Expenses
$11,475
Mortgage P&I
104%
$7,586
Property Taxes
20%
$1,475
Home Insurance
7%
$525
HOA
0%
$0
Property Management
10%
$727
CapEx
5%
$363
Vacancy
6%
$436
Maintenance
5%
$363
Other
0%
$0