Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $304k initial cash invested.
-19.87%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$6,524
Rent
-$5,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $11,562 expenses = $5,038 out of pocket
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,524
Total Expenses
$11,562
Mortgage P&I
121%
$7,922
Property Taxes
22%
$1,411
Home Insurance
8%
$524
HOA
0%
$10
Property Management
10%
$652
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0