Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $313k initial cash invested.
-22%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$4,074
Rent
-$5,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $9,806 expenses = $5,732 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,074
Total Expenses
$9,806
Mortgage P&I
186%
$7,564
Property Taxes
16%
$662
Home Insurance
13%
$521
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0