Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $319k initial cash invested.
-21.79%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$4,386
Rent
-$5,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $10,171 expenses = $5,785 out of pocket
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$303k
Closing costs
1%
$15,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$10,171
Mortgage P&I
176%
$7,741
Property Taxes
18%
$800
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0