Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $301k initial cash invested.
-16.49%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$6,265
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,265 income − $10,405 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,265
Total Expenses
$10,405
Mortgage P&I
112%
$7,037
Property Taxes
22%
$1,355
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$626
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0