Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $305k initial cash invested.
-25.87%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$3,519
Rent
-$6,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $10,091 expenses = $6,572 out of pocket
Investment Breakdown
|
Purchase Price
$1452k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,519
Total Expenses
$10,091
Mortgage P&I
222%
$7,796
Property Taxes
21%
$733
Home Insurance
18%
$647
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0