Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $311k initial cash invested.
-20.51%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$5,758
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $11,082 expenses = $5,324 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$297k
Closing costs
1%
$14,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,758
Total Expenses
$11,082
Mortgage P&I
132%
$7,598
Property Taxes
25%
$1,462
Home Insurance
9%
$525
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0