Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $317k initial cash invested.
-24.24%
Cash On Cash
1.68%
Cap Rate
0.26
DSCR
$5,337
Rent
-$6,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $11,740 expenses = $6,403 out of pocket
Investment Breakdown
|
Purchase Price
$1510k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,337
Total Expenses
$11,740
Mortgage P&I
154%
$8,245
Property Taxes
26%
$1,409
Home Insurance
10%
$558
HOA
3%
$140
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0