Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.47% first-year return on $302k initial cash invested.
-25.47%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,461
Rent
-$6,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $10,862 expenses = $6,401 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,461
Total Expenses
$10,862
Mortgage P&I
163%
$7,262
Property Taxes
31%
$1,362
Home Insurance
11%
$508
HOA
13%
$570
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0