Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $305k initial cash invested.
-23.57%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$5,346
Rent
-$5,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $11,341 expenses = $5,995 out of pocket
Investment Breakdown
|
Purchase Price
$1453k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$291k
Closing costs
1%
$14,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,346
Total Expenses
$11,341
Mortgage P&I
148%
$7,904
Property Taxes
28%
$1,523
Home Insurance
10%
$524
HOA
0%
$0
Property Management
10%
$535
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0