Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.33% first-year return on $303k initial cash invested.
-27.33%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$3,637
Rent
-$6,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $10,535 expenses = $6,898 out of pocket
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,637
Total Expenses
$10,535
Mortgage P&I
202%
$7,349
Property Taxes
24%
$858
Home Insurance
38%
$1,382
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0