Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $305k initial cash invested.
-20.55%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$5,320
Rent
-$5,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $10,535 expenses = $5,215 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%
$14,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,320
Total Expenses
$10,535
Mortgage P&I
136%
$7,246
Property Taxes
27%
$1,418
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0