Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $302k initial cash invested.
-20.06%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$7,375
Rent
-$5,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,375 income − $12,417 expenses = $5,042 out of pocket
Investment Breakdown
|
Purchase Price
$1436k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,375
Total Expenses
$12,417
Mortgage P&I
107%
$7,868
Property Taxes
20%
$1,452
Home Insurance
7%
$521
HOA
9%
$658
Property Management
10%
$738
CapEx
5%
$369
Vacancy
6%
$442
Maintenance
5%
$369
Other
0%
$0