Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.41% first-year return on $312k initial cash invested.
-29.41%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$4,011
Rent
-$7,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $11,645 expenses = $7,634 out of pocket
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,011
Total Expenses
$11,645
Mortgage P&I
185%
$7,420
Property Taxes
31%
$1,238
Home Insurance
14%
$578
HOA
34%
$1,365
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0