Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $312k initial cash invested.
-17.2%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$7,096
Rent
-$4,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,096 income − $11,571 expenses = $4,475 out of pocket
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,096
Total Expenses
$11,571
Mortgage P&I
106%
$7,543
Property Taxes
22%
$1,534
Home Insurance
9%
$648
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0