Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $309k initial cash invested.
-20.37%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$4,316
Rent
-$5,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $9,553 expenses = $5,237 out of pocket
Investment Breakdown
|
Purchase Price
$1469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,316
Total Expenses
$9,553
Mortgage P&I
172%
$7,434
Property Taxes
11%
$471
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0