Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $305k initial cash invested.
-23.35%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$4,783
Rent
-$5,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,783 income − $10,709 expenses = $5,926 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,783
Total Expenses
$10,709
Mortgage P&I
160%
$7,629
Property Taxes
28%
$1,329
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0