Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.71% first-year return on $307k initial cash invested.
-26.71%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$3,326
Rent
-$6,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $10,152 expenses = $6,826 out of pocket
Investment Breakdown
|
Purchase Price
$1460k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$10,152
Mortgage P&I
233%
$7,738
Property Taxes
24%
$799
Home Insurance
16%
$525
HOA
7%
$225
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0