Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $304k initial cash invested.
-22.27%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,908
Rent
-$5,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $10,551 expenses = $5,643 out of pocket
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,908
Total Expenses
$10,551
Mortgage P&I
151%
$7,408
Property Taxes
28%
$1,352
Home Insurance
11%
$516
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0