Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $307k initial cash invested.
-22.51%
Cash On Cash
2.07%
Cap Rate
0.32
DSCR
$5,716
Rent
-$5,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,716 income − $11,469 expenses = $5,753 out of pocket
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,716
Total Expenses
$11,469
Mortgage P&I
140%
$7,989
Property Taxes
26%
$1,470
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0