Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $311k initial cash invested.
-21.35%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,022
Rent
-$5,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $10,550 expenses = $5,528 out of pocket
Investment Breakdown
|
Purchase Price
$1480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$296k
Closing costs
1%
$14,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,022
Total Expenses
$10,550
Mortgage P&I
147%
$7,401
Property Taxes
26%
$1,319
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0