Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $308k initial cash invested.
-21.39%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$5,462
Rent
-$5,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $10,947 expenses = $5,485 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,462
Total Expenses
$10,947
Mortgage P&I
144%
$7,868
Property Taxes
21%
$1,127
Home Insurance
10%
$524
HOA
0%
$8
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0