Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.5% first-year return on $318k initial cash invested.
-24.5%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$3,827
Rent
-$6,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,827 income − $10,317 expenses = $6,490 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,827
Total Expenses
$10,317
Mortgage P&I
206%
$7,902
Property Taxes
22%
$828
Home Insurance
14%
$555
HOA
1%
$37
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0