Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $301k initial cash invested.
-22.11%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,507
Rent
-$5,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,507 income − $9,056 expenses = $5,549 out of pocket
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,507
Total Expenses
$9,056
Mortgage P&I
206%
$7,223
Property Taxes
11%
$399
Home Insurance
15%
$523
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0