Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $310k initial cash invested.
-18.48%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$6,219
Rent
-$4,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $10,991 expenses = $4,772 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,219
Total Expenses
$10,991
Mortgage P&I
118%
$7,336
Property Taxes
24%
$1,517
Home Insurance
8%
$521
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0