Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $308k initial cash invested.
-21.12%
Cash On Cash
2.41%
Cap Rate
0.37
DSCR
$6,985
Rent
-$5,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,985 income − $12,401 expenses = $5,416 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,985
Total Expenses
$12,401
Mortgage P&I
115%
$8,005
Property Taxes
21%
$1,491
Home Insurance
8%
$535
HOA
8%
$555
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0