Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.03% first-year return on $314k initial cash invested.
-24.03%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$4,069
Rent
-$6,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,069 income − $10,357 expenses = $6,288 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%
$14,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,069
Total Expenses
$10,357
Mortgage P&I
184%
$7,478
Property Taxes
32%
$1,297
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0