Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.34% first-year return on $312k initial cash invested.
-23.34%
Cash On Cash
1.66%
Cap Rate
0.26
DSCR
$4,935
Rent
-$6,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,935 income − $11,012 expenses = $6,077 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,935
Total Expenses
$11,012
Mortgage P&I
160%
$7,893
Property Taxes
27%
$1,314
Home Insurance
11%
$521
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0