Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $308k initial cash invested.
-22.71%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$4,148
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $9,975 expenses = $5,827 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,148
Total Expenses
$9,975
Mortgage P&I
177%
$7,340
Property Taxes
25%
$1,039
Home Insurance
12%
$518
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0