Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $308k initial cash invested.
-17.38%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,861
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,861 income − $10,320 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,861
Total Expenses
$10,320
Mortgage P&I
127%
$7,424
Property Taxes
14%
$849
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0