Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.59% first-year return on $314k initial cash invested.
-22.59%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$4,305
Rent
-$5,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $10,209 expenses = $5,904 out of pocket
Investment Breakdown
|
Purchase Price
$1494k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,305
Total Expenses
$10,209
Mortgage P&I
175%
$7,533
Property Taxes
24%
$1,033
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0