Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $317k initial cash invested.
-22.72%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$4,788
Rent
-$5,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,788 income − $10,785 expenses = $5,997 out of pocket
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,788
Total Expenses
$10,785
Mortgage P&I
155%
$7,423
Property Taxes
33%
$1,576
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0