Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $310k initial cash invested.
-22.01%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$5,643
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $11,324 expenses = $5,681 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,643
Total Expenses
$11,324
Mortgage P&I
143%
$8,068
Property Taxes
23%
$1,281
Home Insurance
9%
$508
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0