Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.21% first-year return on $298k initial cash invested.
-24.21%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$4,573
Rent
-$6,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,573 income − $10,592 expenses = $6,019 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,573
Total Expenses
$10,592
Mortgage P&I
156%
$7,138
Property Taxes
31%
$1,400
Home Insurance
11%
$525
HOA
7%
$340
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0