Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $303k initial cash invested.
-22.37%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$5,146
Rent
-$5,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $10,800 expenses = $5,654 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,146
Total Expenses
$10,800
Mortgage P&I
147%
$7,563
Property Taxes
27%
$1,374
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0