Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -51.73% first-year return on $305k initial cash invested.
-51.73%
Cash On Cash
-4.72%
Cap Rate
-0.79
DSCR
$4,573
Rent
-$13,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,573 income − $17,700 expenses = $13,127 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,573
Total Expenses
$17,700
Mortgage P&I
157%
$7,199
Property Taxes
193%
$8,804
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0