Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.9% first-year return on $299k initial cash invested.
-23.9%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$4,737
Rent
-$5,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,737 income − $10,696 expenses = $5,959 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,737
Total Expenses
$10,696
Mortgage P&I
153%
$7,268
Property Taxes
35%
$1,667
Home Insurance
11%
$523
HOA
0%
$6
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0