Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $304k initial cash invested.
-16.92%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$5,164
Rent
-$4,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,164 income − $9,450 expenses = $4,286 out of pocket
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,164
Total Expenses
$9,450
Mortgage P&I
138%
$7,143
Property Taxes
10%
$493
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0