Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $312k initial cash invested.
-19.83%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$4,742
Rent
-$5,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $9,901 expenses = $5,159 out of pocket
Investment Breakdown
|
Purchase Price
$1487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,742
Total Expenses
$9,901
Mortgage P&I
162%
$7,660
Property Taxes
10%
$466
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0