Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $306k initial cash invested.
-20.98%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$5,448
Rent
-$5,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $10,792 expenses = $5,344 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,448
Total Expenses
$10,792
Mortgage P&I
137%
$7,448
Property Taxes
26%
$1,414
Home Insurance
9%
$514
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0