Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $316k initial cash invested.
-23.42%
Cash On Cash
1.77%
Cap Rate
0.27
DSCR
$4,856
Rent
-$6,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $11,020 expenses = $6,164 out of pocket
Investment Breakdown
|
Purchase Price
$1504k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,856
Total Expenses
$11,020
Mortgage P&I
168%
$8,139
Property Taxes
24%
$1,165
Home Insurance
9%
$453
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0