Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.4% first-year return on $314k initial cash invested.
-32.4%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,265
Rent
-$8,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $10,741 expenses = $8,476 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,265
Total Expenses
$10,741
Mortgage P&I
367%
$8,309
Property Taxes
58%
$1,321
Home Insurance
23%
$523
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0