Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $301k initial cash invested.
-19.74%
Cash On Cash
2.73%
Cap Rate
0.41
DSCR
$6,488
Rent
-$4,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,488 income − $11,439 expenses = $4,951 out of pocket
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,488
Total Expenses
$11,439
Mortgage P&I
122%
$7,889
Property Taxes
21%
$1,375
Home Insurance
8%
$489
HOA
0%
$0
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0