Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.43% first-year return on $313k initial cash invested.
-24.43%
Cash On Cash
1.83%
Cap Rate
0.27
DSCR
$5,618
Rent
-$6,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,618 income − $11,984 expenses = $6,366 out of pocket
Investment Breakdown
|
Purchase Price
$1489k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,618
Total Expenses
$11,984
Mortgage P&I
149%
$8,352
Property Taxes
27%
$1,510
Home Insurance
10%
$542
HOA
2%
$119
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0