Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.68% first-year return on $314k initial cash invested.
-27.68%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$1,943
Rent
-$7,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,943 income − $9,182 expenses = $7,239 out of pocket
Investment Breakdown
|
Purchase Price
$1494k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,943
Total Expenses
$9,182
Mortgage P&I
405%
$7,877
Property Taxes
14%
$275
Home Insurance
27%
$525
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0