Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.63% first-year return on $310k initial cash invested.
-22.63%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,020
Rent
-$5,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $9,875 expenses = $5,855 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$296k
Closing costs
1%
$14,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,020
Total Expenses
$9,875
Mortgage P&I
184%
$7,410
Property Taxes
22%
$878
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0