Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $313k initial cash invested.
-22.67%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,478
Rent
-$5,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $10,390 expenses = $5,912 out of pocket
Investment Breakdown
|
Purchase Price
$1491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,478
Total Expenses
$10,390
Mortgage P&I
167%
$7,472
Property Taxes
27%
$1,197
Home Insurance
12%
$556
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0