Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $314k initial cash invested.
-20.57%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$5,245
Rent
-$5,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,245 income − $10,626 expenses = $5,381 out of pocket
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,245
Total Expenses
$10,626
Mortgage P&I
144%
$7,533
Property Taxes
23%
$1,207
Home Insurance
10%
$523
HOA
0%
$0
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0