Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.86% first-year return on $312k initial cash invested.
-28.86%
Cash On Cash
0.68%
Cap Rate
0.1
DSCR
$2,053
Rent
-$7,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $9,551 expenses = $7,498 out of pocket
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,053
Total Expenses
$9,551
Mortgage P&I
401%
$8,238
Property Taxes
11%
$219
Home Insurance
27%
$560
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0