Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $307k initial cash invested.
-20.34%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,937
Rent
-$5,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $9,141 expenses = $5,204 out of pocket
Investment Breakdown
|
Purchase Price
$1462k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,937
Total Expenses
$9,141
Mortgage P&I
184%
$7,226
Property Taxes
6%
$249
Home Insurance
14%
$542
HOA
3%
$100
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0