Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.76% first-year return on $317k initial cash invested.
-17.76%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$5,239
Rent
-$4,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,239 income − $9,934 expenses = $4,695 out of pocket
Investment Breakdown
|
Purchase Price
$1510k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,239
Total Expenses
$9,934
Mortgage P&I
144%
$7,553
Property Taxes
9%
$484
Home Insurance
10%
$535
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0