Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $314k initial cash invested.
-17.04%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$5,976
Rent
-$4,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $10,435 expenses = $4,459 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,976
Total Expenses
$10,435
Mortgage P&I
127%
$7,567
Property Taxes
13%
$790
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0