Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.24% first-year return on $302k initial cash invested.
-23.24%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$3,642
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $9,495 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,642
Total Expenses
$9,495
Mortgage P&I
198%
$7,201
Property Taxes
22%
$815
Home Insurance
14%
$525
HOA
0%
$7
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0