Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.4% first-year return on $303k initial cash invested.
-23.4%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$4,620
Rent
-$5,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $10,529 expenses = $5,909 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$10,529
Mortgage P&I
160%
$7,384
Property Taxes
31%
$1,437
Home Insurance
11%
$507
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0