Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $317k initial cash invested.
-23.07%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$5,277
Rent
-$6,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $11,365 expenses = $6,088 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,277
Total Expenses
$11,365
Mortgage P&I
150%
$7,924
Property Taxes
27%
$1,411
Home Insurance
9%
$486
HOA
3%
$171
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0