Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $319k initial cash invested.
-11.39%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$7,305
Rent
-$3,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,305 income − $10,337 expenses = $3,032 out of pocket
Investment Breakdown
|
Purchase Price
$1521k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,305
Total Expenses
$10,337
Mortgage P&I
105%
$7,641
Property Taxes
4%
$266
Home Insurance
7%
$532
HOA
0%
$0
Property Management
10%
$730
CapEx
5%
$365
Vacancy
6%
$438
Maintenance
5%
$365
Other
0%
$0