Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $314k initial cash invested.
-18.88%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$4,707
Rent
-$4,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $9,646 expenses = $4,939 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,707
Total Expenses
$9,646
Mortgage P&I
164%
$7,716
Property Taxes
4%
$184
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0