Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $310k initial cash invested.
-23.68%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,634
Rent
-$6,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $10,758 expenses = $6,124 out of pocket
Investment Breakdown
|
Purchase Price
$1478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$296k
Closing costs
1%
$14,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,634
Total Expenses
$10,758
Mortgage P&I
163%
$7,542
Property Taxes
32%
$1,486
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0