Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.77% first-year return on $305k initial cash invested.
-24.77%
Cash On Cash
1.85%
Cap Rate
0.27
DSCR
$3,959
Rent
-$6,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $10,245 expenses = $6,286 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.8%
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
$3,959
Total Expenses
$10,245
Mortgage P&I
210%
$8,318
Property Taxes
10%
$389
Home Insurance
13%
$508
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0