Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30% first-year return on $305k initial cash invested.
-30%
Cash On Cash
0.5%
Cap Rate
0.07
DSCR
$3,070
Rent
-$7,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $10,683 expenses = $7,613 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$10,683
Mortgage P&I
263%
$8,059
Property Taxes
43%
$1,317
Home Insurance
17%
$508
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0