Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.32% first-year return on $303k initial cash invested.
-28.32%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,423
Rent
-$7,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $10,572 expenses = $7,149 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,423
Total Expenses
$10,572
Mortgage P&I
224%
$7,657
Property Taxes
32%
$1,108
Home Insurance
15%
$525
HOA
11%
$393
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0