Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.99% first-year return on $305k initial cash invested.
-23.99%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$5,863
Rent
-$6,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,863 income − $11,951 expenses = $6,088 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,863
Total Expenses
$11,951
Mortgage P&I
131%
$7,684
Property Taxes
38%
$2,235
Home Insurance
9%
$508
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0