Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $316k initial cash invested.
-20.47%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$3,890
Rent
-$5,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $9,284 expenses = $5,394 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,890
Total Expenses
$9,284
Mortgage P&I
190%
$7,405
Property Taxes
7%
$278
Home Insurance
14%
$560
HOA
1%
$31
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0