Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $301k initial cash invested.
-16.25%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$6,018
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,018 income − $10,091 expenses = $4,073 out of pocket
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$286k
Closing costs
1%
$14,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,018
Total Expenses
$10,091
Mortgage P&I
118%
$7,092
Property Taxes
15%
$926
Home Insurance
8%
$508
HOA
0%
$0
Property Management
10%
$602
CapEx
5%
$301
Vacancy
6%
$361
Maintenance
5%
$301
Other
0%
$0