Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $308k initial cash invested.
-19.74%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$5,470
Rent
-$5,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,470 income − $10,536 expenses = $5,066 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,470
Total Expenses
$10,536
Mortgage P&I
133%
$7,267
Property Taxes
24%
$1,323
Home Insurance
10%
$523
HOA
0%
$0
Property Management
10%
$547
CapEx
5%
$274
Vacancy
6%
$328
Maintenance
5%
$274
Other
0%
$0