Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $305k initial cash invested.
-15.6%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$5,755
Rent
-$3,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,755 income − $9,714 expenses = $3,959 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,755
Total Expenses
$9,714
Mortgage P&I
129%
$7,399
Property Taxes
5%
$310
Home Insurance
9%
$508
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0