Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.02% first-year return on $305k initial cash invested.
-17.02%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$4,991
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,991 income − $9,310 expenses = $4,319 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,991
Total Expenses
$9,310
Mortgage P&I
147%
$7,323
Property Taxes
4%
$181
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$299
Maintenance
5%
$250
Other
0%
$0