Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $316k initial cash invested.
-25.43%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,093
Rent
-$6,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $9,797 expenses = $6,704 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,093
Total Expenses
$9,797
Mortgage P&I
242%
$7,472
Property Taxes
31%
$962
Home Insurance
18%
$558
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0