Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.65% first-year return on $316k initial cash invested.
-32.65%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$2,514
Rent
-$8,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $11,117 expenses = $8,603 out of pocket
Investment Breakdown
|
Purchase Price
$1506k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,514
Total Expenses
$11,117
Mortgage P&I
336%
$8,445
Property Taxes
58%
$1,462
Home Insurance
22%
$556
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0