Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $306k initial cash invested.
-19.28%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,190
Rent
-$4,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,190 income − $10,111 expenses = $4,921 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,190
Total Expenses
$10,111
Mortgage P&I
141%
$7,302
Property Taxes
18%
$952
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$311
Maintenance
5%
$260
Other
0%
$0