Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $317k initial cash invested.
-21.28%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$5,227
Rent
-$5,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $10,842 expenses = $5,615 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,227
Total Expenses
$10,842
Mortgage P&I
146%
$7,623
Property Taxes
24%
$1,254
Home Insurance
10%
$546
HOA
1%
$60
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0