Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $318k initial cash invested.
-21.55%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$5,181
Rent
-$5,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $10,899 expenses = $5,718 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,181
Total Expenses
$10,899
Mortgage P&I
152%
$7,891
Property Taxes
20%
$1,027
Home Insurance
10%
$542
HOA
2%
$92
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0