Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.86% first-year return on $306k initial cash invested.
-23.86%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,987
Rent
-$6,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $9,076 expenses = $6,089 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$9,076
Mortgage P&I
238%
$7,107
Property Taxes
21%
$637
Home Insurance
19%
$556
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0