Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $297k initial cash invested.
-18.41%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$5,335
Rent
-$4,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,335 income − $9,884 expenses = $4,549 out of pocket
Investment Breakdown
|
Purchase Price
$1412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$282k
Closing costs
1%
$14,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,335
Total Expenses
$9,884
Mortgage P&I
135%
$7,226
Property Taxes
15%
$816
Home Insurance
9%
$454
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0