Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $312k initial cash invested.
-21.23%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$4,789
Rent
-$5,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,789 income − $10,316 expenses = $5,527 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,789
Total Expenses
$10,316
Mortgage P&I
167%
$7,985
Property Taxes
11%
$545
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0