Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $312k initial cash invested.
-16.47%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$6,582
Rent
-$4,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,582 income − $10,865 expenses = $4,283 out of pocket
Investment Breakdown
|
Purchase Price
$1486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,582
Total Expenses
$10,865
Mortgage P&I
114%
$7,534
Property Taxes
15%
$988
Home Insurance
9%
$593
HOA
1%
$39
Property Management
10%
$658
CapEx
5%
$329
Vacancy
6%
$395
Maintenance
5%
$329
Other
0%
$0