Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $302k initial cash invested.
-19.01%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,254
Rent
-$4,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $10,043 expenses = $4,789 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,254
Total Expenses
$10,043
Mortgage P&I
138%
$7,273
Property Taxes
17%
$888
Home Insurance
10%
$516
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0