Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.28% first-year return on $303k initial cash invested.
-22.28%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,932
Rent
-$5,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $8,563 expenses = $5,631 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,932
Total Expenses
$8,563
Mortgage P&I
245%
$7,182
Property Taxes
3%
$95
Home Insurance
18%
$523
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0