Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.59% first-year return on $316k initial cash invested.
-23.59%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,683
Rent
-$6,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $10,894 expenses = $6,211 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,683
Total Expenses
$10,894
Mortgage P&I
169%
$7,936
Property Taxes
20%
$931
Home Insurance
12%
$558
HOA
5%
$252
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0