Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $310k initial cash invested.
-15.23%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$6,420
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,420 income − $10,350 expenses = $3,930 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,420
Total Expenses
$10,350
Mortgage P&I
116%
$7,468
Property Taxes
11%
$697
Home Insurance
8%
$516
HOA
0%
$0
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0