Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $303k initial cash invested.
-19.98%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$5,038
Rent
-$5,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $10,090 expenses = $5,052 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,038
Total Expenses
$10,090
Mortgage P&I
142%
$7,171
Property Taxes
20%
$1,023
Home Insurance
10%
$516
HOA
1%
$70
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0