Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.73% first-year return on $298k initial cash invested.
-24.73%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,759
Rent
-$6,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $9,896 expenses = $6,137 out of pocket
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,759
Total Expenses
$9,896
Mortgage P&I
193%
$7,252
Property Taxes
30%
$1,141
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0