Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $308k initial cash invested.
-22.37%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$5,245
Rent
-$5,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,245 income − $10,988 expenses = $5,743 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,245
Total Expenses
$10,988
Mortgage P&I
146%
$7,670
Property Taxes
27%
$1,400
Home Insurance
11%
$555
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0