Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $308k initial cash invested.
-20.58%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$5,873
Rent
-$5,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,873 income − $11,150 expenses = $5,277 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,873
Total Expenses
$11,150
Mortgage P&I
125%
$7,370
Property Taxes
28%
$1,658
Home Insurance
10%
$595
HOA
0%
$0
Property Management
10%
$587
CapEx
5%
$294
Vacancy
6%
$352
Maintenance
5%
$294
Other
0%
$0