Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.79% first-year return on $308k initial cash invested.
-24.79%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,001
Rent
-$6,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $10,361 expenses = $6,360 out of pocket
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,001
Total Expenses
$10,361
Mortgage P&I
182%
$7,272
Property Taxes
38%
$1,524
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0