Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.99% first-year return on $305k initial cash invested.
-23.99%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$4,921
Rent
-$6,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,921 income − $11,025 expenses = $6,104 out of pocket
Investment Breakdown
|
Purchase Price
$1454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,921
Total Expenses
$11,025
Mortgage P&I
147%
$7,249
Property Taxes
33%
$1,640
Home Insurance
11%
$542
HOA
6%
$315
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0