Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.44% first-year return on $307k initial cash invested.
-19.44%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,566
Rent
-$4,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $10,542 expenses = $4,976 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$293k
Closing costs
1%
$14,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,566
Total Expenses
$10,542
Mortgage P&I
132%
$7,371
Property Taxes
18%
$1,018
Home Insurance
10%
$556
HOA
3%
$150
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0