Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $314k initial cash invested.
-17.4%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$6,712
Rent
-$4,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,712 income − $11,264 expenses = $4,552 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,712
Total Expenses
$11,264
Mortgage P&I
111%
$7,475
Property Taxes
23%
$1,520
Home Insurance
8%
$523
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0