Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $316k initial cash invested.
-21.43%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$5,366
Rent
-$5,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $11,008 expenses = $5,642 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,366
Total Expenses
$11,008
Mortgage P&I
141%
$7,553
Property Taxes
28%
$1,502
Home Insurance
10%
$558
HOA
0%
$0
Property Management
10%
$537
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0