Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $318k initial cash invested.
-22.72%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,407
Rent
-$6,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $10,430 expenses = $6,023 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,407
Total Expenses
$10,430
Mortgage P&I
172%
$7,559
Property Taxes
27%
$1,184
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0