Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.7% first-year return on $316k initial cash invested.
-24.7%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$4,054
Rent
-$6,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $10,556 expenses = $6,502 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,054
Total Expenses
$10,556
Mortgage P&I
196%
$7,929
Property Taxes
25%
$1,031
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0