Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $314k initial cash invested.
-21.55%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$5,641
Rent
-$5,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,641 income − $11,278 expenses = $5,637 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,641
Total Expenses
$11,278
Mortgage P&I
139%
$7,856
Property Taxes
25%
$1,433
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0