Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $317k initial cash invested.
-22.39%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$6,288
Rent
-$5,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,288 income − $12,199 expenses = $5,911 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,288
Total Expenses
$12,199
Mortgage P&I
123%
$7,733
Property Taxes
24%
$1,536
Home Insurance
9%
$551
HOA
12%
$745
Property Management
10%
$629
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0