Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.92% first-year return on $306k initial cash invested.
-23.92%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,940
Rent
-$6,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $11,039 expenses = $6,099 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,940
Total Expenses
$11,039
Mortgage P&I
148%
$7,316
Property Taxes
39%
$1,916
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0