Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.44% first-year return on $312k initial cash invested.
-25.44%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$4,325
Rent
-$6,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $10,950 expenses = $6,625 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,325
Total Expenses
$10,950
Mortgage P&I
180%
$7,792
Property Taxes
35%
$1,513
Home Insurance
12%
$521
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0