Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27% first-year return on $305k initial cash invested.
-27%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,426
Rent
-$6,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $9,278 expenses = $6,852 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,426
Total Expenses
$9,278
Mortgage P&I
298%
$7,223
Property Taxes
38%
$916
Home Insurance
21%
$508
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0