Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $313k initial cash invested.
-21.18%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$4,923
Rent
-$5,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $10,443 expenses = $5,520 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,923
Total Expenses
$10,443
Mortgage P&I
152%
$7,474
Property Taxes
15%
$749
Home Insurance
19%
$941
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0