Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.15% first-year return on $307k initial cash invested.
-26.15%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$4,954
Rent
-$6,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $11,639 expenses = $6,685 out of pocket
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,954
Total Expenses
$11,639
Mortgage P&I
162%
$8,001
Property Taxes
29%
$1,414
Home Insurance
10%
$508
HOA
9%
$428
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0