Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $303k initial cash invested.
-8.77%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$7,875
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,875 income − $10,085 expenses = $2,210 out of pocket
Investment Breakdown
|
Purchase Price
$1441k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,875
Total Expenses
$10,085
Mortgage P&I
92%
$7,207
Property Taxes
5%
$358
Home Insurance
6%
$472
HOA
0%
$0
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$472
Maintenance
5%
$394
Other
0%
$0