Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $308k initial cash invested.
-25.4%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$4,350
Rent
-$6,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $10,863 expenses = $6,513 out of pocket
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,350
Total Expenses
$10,863
Mortgage P&I
178%
$7,723
Property Taxes
34%
$1,475
Home Insurance
12%
$525
HOA
0%
$8
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0