Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $306k initial cash invested.
-20.7%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$5,093
Rent
-$5,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,093 income − $10,371 expenses = $5,278 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,093
Total Expenses
$10,371
Mortgage P&I
143%
$7,294
Property Taxes
21%
$1,092
Home Insurance
10%
$525
HOA
3%
$135
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0