Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $302k initial cash invested.
-24.13%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$5,076
Rent
-$6,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $11,154 expenses = $6,078 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,076
Total Expenses
$11,154
Mortgage P&I
147%
$7,439
Property Taxes
28%
$1,419
Home Insurance
13%
$665
HOA
6%
$310
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0