Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $310k initial cash invested.
-19.78%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,172
Rent
-$5,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $10,278 expenses = $5,106 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,172
Total Expenses
$10,278
Mortgage P&I
146%
$7,545
Property Taxes
11%
$580
Home Insurance
10%
$516
HOA
6%
$292
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0