Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.2% first-year return on $298k initial cash invested.
-23.2%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$4,985
Rent
-$5,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,985 income − $10,743 expenses = $5,758 out of pocket
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,985
Total Expenses
$10,743
Mortgage P&I
153%
$7,642
Property Taxes
27%
$1,332
Home Insurance
10%
$474
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0