Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $316k initial cash invested.
-22.33%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$4,294
Rent
-$5,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $10,176 expenses = $5,882 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,294
Total Expenses
$10,176
Mortgage P&I
174%
$7,487
Property Taxes
20%
$876
Home Insurance
16%
$696
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0