Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $304k initial cash invested.
-20.34%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,290
Rent
-$5,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $10,448 expenses = $5,158 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,290
Total Expenses
$10,448
Mortgage P&I
136%
$7,196
Property Taxes
26%
$1,358
Home Insurance
10%
$520
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0