Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $298k initial cash invested.
-17.64%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$5,634
Rent
-$4,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $10,018 expenses = $4,384 out of pocket
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,634
Total Expenses
$10,018
Mortgage P&I
125%
$7,061
Property Taxes
18%
$995
Home Insurance
9%
$497
HOA
0%
$0
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0