Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $312k initial cash invested.
-20.26%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,506
Rent
-$5,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,506 income − $10,772 expenses = $5,266 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,506
Total Expenses
$10,772
Mortgage P&I
134%
$7,361
Property Taxes
27%
$1,460
Home Insurance
9%
$520
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0