Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $318k initial cash invested.
-21.33%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$4,799
Rent
-$5,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,799 income − $10,447 expenses = $5,648 out of pocket
Investment Breakdown
|
Purchase Price
$1513k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,799
Total Expenses
$10,447
Mortgage P&I
157%
$7,553
Property Taxes
23%
$1,087
Home Insurance
12%
$559
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0