Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $309k initial cash invested.
-19.42%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$7,016
Rent
-$4,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,016 income − $12,011 expenses = $4,995 out of pocket
Investment Breakdown
|
Purchase Price
$1470k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,016
Total Expenses
$12,011
Mortgage P&I
111%
$7,766
Property Taxes
18%
$1,266
Home Insurance
6%
$455
HOA
10%
$699
Property Management
10%
$702
CapEx
5%
$351
Vacancy
6%
$421
Maintenance
5%
$351
Other
0%
$0