Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $305k initial cash invested.
-15.61%
Cash On Cash
3.9%
Cap Rate
0.57
DSCR
$7,098
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,098 income − $11,060 expenses = $3,962 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.8%
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
$7,098
Total Expenses
$11,060
Mortgage P&I
117%
$8,314
Property Taxes
6%
$392
Home Insurance
7%
$508
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0