Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.84% first-year return on $306k initial cash invested.
-28.84%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,283
Rent
-$7,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $10,641 expenses = $7,358 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,283
Total Expenses
$10,641
Mortgage P&I
238%
$7,814
Property Taxes
44%
$1,449
Home Insurance
16%
$525
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0