Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $303k initial cash invested.
-16.15%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$5,509
Rent
-$4,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,509 income − $9,587 expenses = $4,078 out of pocket
Investment Breakdown
|
Purchase Price
$1443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,509
Total Expenses
$9,587
Mortgage P&I
129%
$7,102
Property Taxes
10%
$551
Home Insurance
9%
$502
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$331
Maintenance
5%
$275
Other
0%
$0