Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.34% first-year return on $299k initial cash invested.
-22.34%
Cash On Cash
2.16%
Cap Rate
0.33
DSCR
$5,614
Rent
-$5,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $11,176 expenses = $5,562 out of pocket
Investment Breakdown
|
Purchase Price
$1423k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,614
Total Expenses
$11,176
Mortgage P&I
140%
$7,843
Property Taxes
24%
$1,362
Home Insurance
9%
$511
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0