Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $307k initial cash invested.
-18.97%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,978
Rent
-$4,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,978 income − $10,825 expenses = $4,847 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,978
Total Expenses
$10,825
Mortgage P&I
123%
$7,335
Property Taxes
24%
$1,412
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0