Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $303k initial cash invested.
-24.54%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$4,191
Rent
-$6,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,191 income − $10,393 expenses = $6,202 out of pocket
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,191
Total Expenses
$10,393
Mortgage P&I
176%
$7,385
Property Taxes
33%
$1,395
Home Insurance
12%
$523
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$251
Maintenance
5%
$210
Other
0%
$0