Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $314k initial cash invested.
-24.09%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$4,586
Rent
-$6,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $10,897 expenses = $6,311 out of pocket
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,586
Total Expenses
$10,897
Mortgage P&I
169%
$7,763
Property Taxes
30%
$1,391
Home Insurance
12%
$551
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0