Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $302k initial cash invested.
-23%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,064
Rent
-$5,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $8,858 expenses = $5,794 out of pocket
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,064
Total Expenses
$8,858
Mortgage P&I
231%
$7,078
Property Taxes
15%
$452
Home Insurance
17%
$525
HOA
0%
$7
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0