Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $313k initial cash invested.
-18.64%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$6,702
Rent
-$4,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,702 income − $11,558 expenses = $4,856 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,702
Total Expenses
$11,558
Mortgage P&I
117%
$7,868
Property Taxes
21%
$1,427
Home Insurance
8%
$521
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0