Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.62% first-year return on $298k initial cash invested.
-25.62%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,257
Rent
-$6,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,257 income − $9,627 expenses = $6,370 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,257
Total Expenses
$9,627
Mortgage P&I
221%
$7,213
Property Taxes
32%
$1,044
Home Insurance
16%
$523
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0