Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.5% first-year return on $310k initial cash invested.
-27.5%
Cash On Cash
0.93%
Cap Rate
0.14
DSCR
$4,002
Rent
-$7,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $11,101 expenses = $7,099 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,002
Total Expenses
$11,101
Mortgage P&I
201%
$8,045
Property Taxes
37%
$1,500
Home Insurance
13%
$516
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0