Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $314k initial cash invested.
-14.51%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$6,382
Rent
-$3,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,382 income − $10,178 expenses = $3,796 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,382
Total Expenses
$10,178
Mortgage P&I
118%
$7,541
Property Taxes
7%
$455
Home Insurance
8%
$523
HOA
0%
$0
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0