Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.94% first-year return on $319k initial cash invested.
-25.94%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,531
Rent
-$6,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,531 income − $9,430 expenses = $6,899 out of pocket
Investment Breakdown
|
Purchase Price
$1520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$304k
Closing costs
1%
$15,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,531
Total Expenses
$9,430
Mortgage P&I
303%
$7,660
Property Taxes
22%
$551
Home Insurance
22%
$560
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0