Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $308k initial cash invested.
-17.96%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$5,516
Rent
-$4,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $10,125 expenses = $4,609 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%
$14,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,516
Total Expenses
$10,125
Mortgage P&I
135%
$7,423
Property Taxes
13%
$742
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0