Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.31% first-year return on $305k initial cash invested.
-30.31%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,311
Rent
-$7,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $9,003 expenses = $7,692 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,311
Total Expenses
$9,003
Mortgage P&I
562%
$7,363
Property Taxes
60%
$790
Home Insurance
39%
$508
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0