Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $304k initial cash invested.
-17%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$4,912
Rent
-$4,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,912 income − $9,224 expenses = $4,312 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,912
Total Expenses
$9,224
Mortgage P&I
145%
$7,129
Property Taxes
6%
$310
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0