Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $298k initial cash invested.
-21.53%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$4,579
Rent
-$5,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $9,933 expenses = $5,354 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$9,933
Mortgage P&I
161%
$7,372
Property Taxes
19%
$854
Home Insurance
11%
$516
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0