Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.75% first-year return on $314k initial cash invested.
-31.75%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,719
Rent
-$8,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $11,025 expenses = $8,306 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,719
Total Expenses
$11,025
Mortgage P&I
302%
$8,224
Property Taxes
58%
$1,571
Home Insurance
19%
$523
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0