Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $306k initial cash invested.
-18.18%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,176
Rent
-$4,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,176 income − $9,809 expenses = $4,633 out of pocket
Investment Breakdown
|
Purchase Price
$1457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$291k
Closing costs
1%
$14,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,176
Total Expenses
$9,809
Mortgage P&I
140%
$7,224
Property Taxes
9%
$487
Home Insurance
10%
$524
HOA
4%
$227
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0