Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.08% first-year return on $313k initial cash invested.
-25.08%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,992
Rent
-$6,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $10,542 expenses = $6,550 out of pocket
Investment Breakdown
|
Purchase Price
$1493k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$299k
Closing costs
1%
$14,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,992
Total Expenses
$10,542
Mortgage P&I
187%
$7,481
Property Taxes
38%
$1,504
Home Insurance
13%
$518
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0