Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.1% first-year return on $304k initial cash invested.
-24.1%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$4,206
Rent
-$6,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $10,319 expenses = $6,113 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,206
Total Expenses
$10,319
Mortgage P&I
171%
$7,186
Property Taxes
36%
$1,504
Home Insurance
13%
$536
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0