Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $313k initial cash invested.
-18.5%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$4,574
Rent
-$4,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $9,398 expenses = $4,824 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,574
Total Expenses
$9,398
Mortgage P&I
165%
$7,551
Property Taxes
3%
$136
Home Insurance
11%
$522
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0