Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $310k initial cash invested.
-12.92%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$7,602
Rent
-$3,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,602 income − $10,943 expenses = $3,341 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,602
Total Expenses
$10,943
Mortgage P&I
98%
$7,460
Property Taxes
13%
$990
Home Insurance
7%
$517
HOA
0%
$0
Property Management
10%
$760
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0