Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.2% first-year return on $308k initial cash invested.
-18.2%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$4,725
Rent
-$4,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $9,392 expenses = $4,667 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,725
Total Expenses
$9,392
Mortgage P&I
157%
$7,415
Property Taxes
5%
$236
Home Insurance
11%
$513
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0