Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $312k initial cash invested.
-20.44%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$5,312
Rent
-$5,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $10,635 expenses = $5,323 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,312
Total Expenses
$10,635
Mortgage P&I
139%
$7,388
Property Taxes
25%
$1,340
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0