Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.27% first-year return on $310k initial cash invested.
-26.27%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$4,456
Rent
-$6,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $11,243 expenses = $6,787 out of pocket
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$11,243
Mortgage P&I
181%
$8,050
Property Taxes
34%
$1,513
Home Insurance
12%
$521
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0