Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.75% first-year return on $310k initial cash invested.
-19.75%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$5,476
Rent
-$5,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,476 income − $10,578 expenses = $5,102 out of pocket
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,476
Total Expenses
$10,578
Mortgage P&I
133%
$7,278
Property Taxes
25%
$1,350
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0