Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $305k initial cash invested.
-17.7%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$5,012
Rent
-$4,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $9,503 expenses = $4,491 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,012
Total Expenses
$9,503
Mortgage P&I
142%
$7,135
Property Taxes
11%
$556
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0