Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.24% first-year return on $305k initial cash invested.
-17.24%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,552
Rent
-$4,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $9,940 expenses = $4,388 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,552
Total Expenses
$9,940
Mortgage P&I
128%
$7,133
Property Taxes
15%
$842
Home Insurance
9%
$521
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0