Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $310k initial cash invested.
-15.24%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$7,956
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,956 income − $11,891 expenses = $3,935 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,956
Total Expenses
$11,891
Mortgage P&I
98%
$7,788
Property Taxes
19%
$1,500
Home Insurance
7%
$534
HOA
0%
$0
Property Management
10%
$796
CapEx
5%
$398
Vacancy
6%
$477
Maintenance
5%
$398
Other
0%
$0