Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $302k initial cash invested.
-23.49%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,455
Rent
-$5,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,455 income − $9,365 expenses = $5,910 out of pocket
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,376
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,455
Total Expenses
$9,365
Mortgage P&I
209%
$7,213
Property Taxes
22%
$750
Home Insurance
15%
$503
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0