Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $301k initial cash invested.
-23.26%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,368
Rent
-$5,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $9,210 expenses = $5,842 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
$3,368
Total Expenses
$9,210
Mortgage P&I
216%
$7,275
Property Taxes
15%
$512
Home Insurance
15%
$502
HOA
1%
$46
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0