Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $308k initial cash invested.
-19.22%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$5,107
Rent
-$4,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,107 income − $10,045 expenses = $4,938 out of pocket
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,107
Total Expenses
$10,045
Mortgage P&I
143%
$7,328
Property Taxes
20%
$1,034
Home Insurance
7%
$356
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0