Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.98% first-year return on $314k initial cash invested.
-23.98%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$2,880
Rent
-$6,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $9,154 expenses = $6,274 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,880
Total Expenses
$9,154
Mortgage P&I
266%
$7,649
Property Taxes
8%
$233
Home Insurance
18%
$523
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0