Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.21% first-year return on $302k initial cash invested.
-31.21%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,289
Rent
-$7,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,289 income − $9,153 expenses = $7,864 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,289
Total Expenses
$9,153
Mortgage P&I
629%
$8,113
Property Taxes
16%
$202
Home Insurance
39%
$504
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0