Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $304k initial cash invested.
-21.7%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,856
Rent
-$5,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $9,345 expenses = $5,489 out of pocket
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$289k
Closing costs
1%
$14,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,856
Total Expenses
$9,345
Mortgage P&I
188%
$7,247
Property Taxes
16%
$623
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0