Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.66% first-year return on $307k initial cash invested.
-24.66%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,058
Rent
-$6,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,058 income − $10,373 expenses = $6,315 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$293k
Closing costs
1%
$14,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,058
Total Expenses
$10,373
Mortgage P&I
178%
$7,208
Property Taxes
36%
$1,454
Home Insurance
16%
$656
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0