Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.52% first-year return on $306k initial cash invested.
-24.52%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,608
Rent
-$6,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $10,856 expenses = $6,248 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,608
Total Expenses
$10,856
Mortgage P&I
160%
$7,367
Property Taxes
32%
$1,476
Home Insurance
11%
$521
HOA
6%
$295
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0