Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $313k initial cash invested.
-17.38%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$6,190
Rent
-$4,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,190 income − $10,728 expenses = $4,538 out of pocket
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,190
Total Expenses
$10,728
Mortgage P&I
122%
$7,552
Property Taxes
13%
$792
Home Insurance
9%
$542
HOA
4%
$232
Property Management
10%
$619
CapEx
5%
$310
Vacancy
6%
$371
Maintenance
5%
$310
Other
0%
$0