Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $318k initial cash invested.
-21.38%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$4,127
Rent
-$5,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,127 income − $9,801 expenses = $5,674 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,127
Total Expenses
$9,801
Mortgage P&I
184%
$7,583
Property Taxes
13%
$552
Home Insurance
14%
$593
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0