Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.92% first-year return on $306k initial cash invested.
-20.92%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$4,245
Rent
-$5,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $9,579 expenses = $5,334 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,245
Total Expenses
$9,579
Mortgage P&I
174%
$7,397
Property Taxes
11%
$467
Home Insurance
14%
$612
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0