Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $298k initial cash invested.
-20.14%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$5,175
Rent
-$5,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $10,178 expenses = $5,003 out of pocket
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,175
Total Expenses
$10,178
Mortgage P&I
140%
$7,266
Property Taxes
13%
$661
Home Insurance
13%
$665
HOA
5%
$240
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0