Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $319k initial cash invested.
-20.79%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$5,803
Rent
-$5,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,803 income − $11,330 expenses = $5,527 out of pocket
Investment Breakdown
|
Purchase Price
$1519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,803
Total Expenses
$11,330
Mortgage P&I
133%
$7,716
Property Taxes
26%
$1,534
Home Insurance
10%
$551
HOA
0%
$21
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0