Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $303k initial cash invested.
-22.48%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,023
Rent
-$5,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $9,706 expenses = $5,683 out of pocket
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$9,706
Mortgage P&I
179%
$7,209
Property Taxes
23%
$936
Home Insurance
13%
$516
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0