Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $316k initial cash invested.
-18.74%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,989
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $9,925 expenses = $4,936 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,989
Total Expenses
$9,925
Mortgage P&I
153%
$7,641
Property Taxes
7%
$364
Home Insurance
11%
$555
HOA
1%
$69
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0