Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $307k initial cash invested.
-24.06%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$5,028
Rent
-$6,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $11,186 expenses = $6,158 out of pocket
Investment Breakdown
|
Purchase Price
$1463k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$293k
Closing costs
1%
$14,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,028
Total Expenses
$11,186
Mortgage P&I
159%
$7,983
Property Taxes
28%
$1,389
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0