Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $306k initial cash invested.
-23.81%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$5,197
Rent
-$6,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,197 income − $11,262 expenses = $6,065 out of pocket
Investment Breakdown
|
Purchase Price
$1456k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,557
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,197
Total Expenses
$11,262
Mortgage P&I
153%
$7,944
Property Taxes
28%
$1,450
Home Insurance
10%
$516
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0