Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $316k initial cash invested.
-21.8%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,660
Rent
-$5,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $10,402 expenses = $5,742 out of pocket
Investment Breakdown
|
Purchase Price
$1505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,660
Total Expenses
$10,402
Mortgage P&I
161%
$7,512
Property Taxes
25%
$1,142
Home Insurance
12%
$536
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0