Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $309k initial cash invested.
-21.69%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$5,285
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,285 income − $10,863 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,285
Total Expenses
$10,863
Mortgage P&I
140%
$7,417
Property Taxes
29%
$1,548
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0