Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $302k initial cash invested.
-5.49%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$10,659
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,659 income − $12,041 expenses = $1,382 out of pocket
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$10,659
Total Expenses
$12,041
Mortgage P&I
68%
$7,299
Property Taxes
14%
$1,527
Home Insurance
4%
$420
HOA
0%
$23
Property Management
10%
$1,066
CapEx
5%
$533
Vacancy
6%
$640
Maintenance
5%
$533
Other
0%
$0