Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.76% first-year return on $319k initial cash invested.
-23.76%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,597
Rent
-$6,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,597 income − $10,908 expenses = $6,311 out of pocket
Investment Breakdown
|
Purchase Price
$1518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,597
Total Expenses
$10,908
Mortgage P&I
168%
$7,708
Property Taxes
32%
$1,479
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0