Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $303k initial cash invested.
-19.71%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,207
Rent
-$4,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,207 income − $10,179 expenses = $4,972 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,207
Total Expenses
$10,179
Mortgage P&I
138%
$7,161
Property Taxes
22%
$1,158
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0