Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $307k initial cash invested.
-23.08%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$4,777
Rent
-$5,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,777 income − $10,687 expenses = $5,910 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$293k
Closing costs
1%
$14,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,777
Total Expenses
$10,687
Mortgage P&I
157%
$7,487
Property Taxes
28%
$1,324
Home Insurance
11%
$525
HOA
2%
$108
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0