Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $305k initial cash invested.
-22.54%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,446
Rent
-$5,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $9,165 expenses = $5,719 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,446
Total Expenses
$9,165
Mortgage P&I
211%
$7,285
Property Taxes
14%
$476
Home Insurance
15%
$508
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0