Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $312k initial cash invested.
-15.77%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$5,876
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $9,970 expenses = $4,094 out of pocket
Investment Breakdown
|
Purchase Price
$1484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,876
Total Expenses
$9,970
Mortgage P&I
128%
$7,493
Property Taxes
7%
$406
Home Insurance
9%
$542
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0