Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $308k initial cash invested.
-21.76%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$5,448
Rent
-$5,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $11,038 expenses = $5,590 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,448
Total Expenses
$11,038
Mortgage P&I
143%
$7,772
Property Taxes
24%
$1,325
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0