Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $319k initial cash invested.
-18.07%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$5,447
Rent
-$4,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,447 income − $10,248 expenses = $4,801 out of pocket
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,447
Total Expenses
$10,248
Mortgage P&I
139%
$7,592
Property Taxes
13%
$698
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0