Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $314k initial cash invested.
-17.59%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$6,499
Rent
-$4,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,499 income − $11,102 expenses = $4,603 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,499
Total Expenses
$11,102
Mortgage P&I
113%
$7,348
Property Taxes
24%
$1,541
Home Insurance
8%
$523
HOA
0%
$0
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0