Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.53% first-year return on $305k initial cash invested.
-25.53%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,566
Rent
-$6,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $11,063 expenses = $6,497 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,566
Total Expenses
$11,063
Mortgage P&I
160%
$7,293
Property Taxes
45%
$2,041
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0