Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.24% first-year return on $310k initial cash invested.
-24.24%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,127
Rent
-$6,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $9,383 expenses = $6,256 out of pocket
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,127
Total Expenses
$9,383
Mortgage P&I
239%
$7,489
Property Taxes
15%
$470
Home Insurance
17%
$516
HOA
3%
$95
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0