Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $310k initial cash invested.
-16.06%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,718
Rent
-$4,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,718 income − $10,869 expenses = $4,151 out of pocket
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,718
Total Expenses
$10,869
Mortgage P&I
111%
$7,461
Property Taxes
17%
$1,136
Home Insurance
8%
$525
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0