Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $314k initial cash invested.
-22%
Cash On Cash
1.96%
Cap Rate
0.31
DSCR
$6,489
Rent
-$5,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,489 income − $12,245 expenses = $5,756 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
$6,489
Total Expenses
$12,245
Mortgage P&I
121%
$7,878
Property Taxes
22%
$1,458
Home Insurance
8%
$523
HOA
11%
$700
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0