Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $303k initial cash invested.
-19.04%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$5,695
Rent
-$4,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,695 income − $10,495 expenses = $4,800 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,695
Total Expenses
$10,495
Mortgage P&I
129%
$7,338
Property Taxes
17%
$979
Home Insurance
12%
$696
HOA
0%
$0
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0