Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $313k initial cash invested.
-21.43%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$5,056
Rent
-$5,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $10,637 expenses = $5,581 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,056
Total Expenses
$10,637
Mortgage P&I
149%
$7,511
Property Taxes
25%
$1,286
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0