Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $306k initial cash invested.
-22.89%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$4,063
Rent
-$5,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $9,902 expenses = $5,839 out of pocket
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,063
Total Expenses
$9,902
Mortgage P&I
180%
$7,297
Property Taxes
25%
$1,024
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0