Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $301k initial cash invested.
-23.45%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$4,487
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $10,375 expenses = $5,888 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,487
Total Expenses
$10,375
Mortgage P&I
162%
$7,266
Property Taxes
32%
$1,420
Home Insurance
12%
$523
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0