Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.55% first-year return on $299k initial cash invested.
-26.55%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,534
Rent
-$6,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $10,151 expenses = $6,617 out of pocket
Investment Breakdown
|
Purchase Price
$1424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,534
Total Expenses
$10,151
Mortgage P&I
204%
$7,224
Property Taxes
30%
$1,055
Home Insurance
14%
$498
HOA
13%
$455
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0