Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.78% first-year return on $302k initial cash invested.
-26.78%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$4,162
Rent
-$6,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $10,901 expenses = $6,739 out of pocket
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,162
Total Expenses
$10,901
Mortgage P&I
186%
$7,747
Property Taxes
35%
$1,474
Home Insurance
12%
$508
HOA
2%
$90
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0