Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $317k initial cash invested.
-24.09%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,602
Rent
-$6,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $10,961 expenses = $6,359 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,602
Total Expenses
$10,961
Mortgage P&I
166%
$7,634
Property Taxes
34%
$1,585
Home Insurance
12%
$546
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0