Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $309k initial cash invested.
-22.73%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,102
Rent
-$5,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $9,953 expenses = $5,851 out of pocket
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,102
Total Expenses
$9,953
Mortgage P&I
179%
$7,353
Property Taxes
24%
$992
Home Insurance
13%
$542
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0