Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.67% first-year return on $308k initial cash invested.
-24.67%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,197
Rent
-$6,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $10,534 expenses = $6,337 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,197
Total Expenses
$10,534
Mortgage P&I
177%
$7,436
Property Taxes
36%
$1,492
Home Insurance
12%
$514
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0