Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $317k initial cash invested.
-22.48%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$6,014
Rent
-$5,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,014 income − $11,959 expenses = $5,945 out of pocket
Investment Breakdown
|
Purchase Price
$1512k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,014
Total Expenses
$11,959
Mortgage P&I
140%
$8,400
Property Taxes
24%
$1,444
Home Insurance
9%
$551
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0