Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $312k initial cash invested.
-22.77%
Cash On Cash
1.72%
Cap Rate
0.27
DSCR
$4,360
Rent
-$5,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $10,275 expenses = $5,915 out of pocket
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,360
Total Expenses
$10,275
Mortgage P&I
179%
$7,823
Property Taxes
18%
$779
Home Insurance
12%
$525
HOA
0%
$14
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0