Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $318k initial cash invested.
-22.79%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$4,674
Rent
-$6,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $10,719 expenses = $6,045 out of pocket
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,674
Total Expenses
$10,719
Mortgage P&I
171%
$7,997
Property Taxes
17%
$802
Home Insurance
12%
$560
HOA
3%
$145
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0