Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $309k initial cash invested.
-26.23%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,438
Rent
-$6,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $10,186 expenses = $6,748 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$10,186
Mortgage P&I
215%
$7,382
Property Taxes
40%
$1,379
Home Insurance
15%
$531
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0