Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.91% first-year return on $303k initial cash invested.
-24.91%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,864
Rent
-$6,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $10,149 expenses = $6,285 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,864
Total Expenses
$10,149
Mortgage P&I
184%
$7,096
Property Taxes
39%
$1,524
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0