Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.93% first-year return on $316k initial cash invested.
-23.93%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,611
Rent
-$6,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $10,916 expenses = $6,305 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,611
Total Expenses
$10,916
Mortgage P&I
164%
$7,571
Property Taxes
29%
$1,347
Home Insurance
12%
$534
HOA
6%
$264
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0