Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.48% first-year return on $317k initial cash invested.
-27.48%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,554
Rent
-$7,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $9,823 expenses = $7,269 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,554
Total Expenses
$9,823
Mortgage P&I
307%
$7,842
Property Taxes
30%
$757
Home Insurance
22%
$560
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0