Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $307k initial cash invested.
-25.67%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$4,240
Rent
-$6,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $10,797 expenses = $6,557 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,240
Total Expenses
$10,797
Mortgage P&I
180%
$7,645
Property Taxes
36%
$1,525
Home Insurance
12%
$525
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0