Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.11% first-year return on $305k initial cash invested.
-32.11%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$2,795
Rent
-$8,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $10,944 expenses = $8,149 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,795
Total Expenses
$10,944
Mortgage P&I
275%
$7,685
Property Taxes
72%
$2,023
Home Insurance
18%
$508
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0