Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.88% first-year return on $303k initial cash invested.
-23.88%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,003
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $9,040 expenses = $6,037 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,003
Total Expenses
$9,040
Mortgage P&I
240%
$7,196
Property Taxes
18%
$553
Home Insurance
17%
$511
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0