Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $301k initial cash invested.
-15.83%
Cash On Cash
3.61%
Cap Rate
0.55
DSCR
$7,772
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,772 income − $11,745 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,772
Total Expenses
$11,745
Mortgage P&I
102%
$7,897
Property Taxes
7%
$573
Home Insurance
7%
$516
HOA
10%
$738
Property Management
10%
$777
CapEx
5%
$389
Vacancy
6%
$466
Maintenance
5%
$389
Other
0%
$0