Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $317k initial cash invested.
-24.86%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,188
Rent
-$6,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $10,761 expenses = $6,573 out of pocket
Investment Breakdown
|
Purchase Price
$1511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,188
Total Expenses
$10,761
Mortgage P&I
179%
$7,512
Property Taxes
23%
$982
Home Insurance
13%
$560
HOA
15%
$619
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0