Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $319k initial cash invested.
-16%
Cash On Cash
3.51%
Cap Rate
0.54
DSCR
$8,256
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,256 income − $12,513 expenses = $4,257 out of pocket
Investment Breakdown
|
Purchase Price
$1520k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,256
Total Expenses
$12,513
Mortgage P&I
100%
$8,285
Property Taxes
21%
$1,696
Home Insurance
5%
$385
HOA
0%
$0
Property Management
10%
$826
CapEx
5%
$413
Vacancy
6%
$495
Maintenance
5%
$413
Other
0%
$0