Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $317k initial cash invested.
-19%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$5,095
Rent
-$5,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,095 income − $10,119 expenses = $5,024 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,095
Total Expenses
$10,119
Mortgage P&I
150%
$7,625
Property Taxes
12%
$626
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0