Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $318k initial cash invested.
-18.56%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$6,024
Rent
-$4,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $10,941 expenses = $4,917 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,024
Total Expenses
$10,941
Mortgage P&I
127%
$7,659
Property Taxes
13%
$770
Home Insurance
9%
$567
HOA
6%
$380
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0