Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $307k initial cash invested.
-20.99%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$6,024
Rent
-$5,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,024 income − $11,386 expenses = $5,362 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,024
Total Expenses
$11,386
Mortgage P&I
122%
$7,372
Property Taxes
18%
$1,054
Home Insurance
9%
$514
HOA
15%
$881
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0