Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $296k initial cash invested.
-21.21%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,620
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $9,845 expenses = $5,225 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$9,845
Mortgage P&I
152%
$7,042
Property Taxes
24%
$1,088
Home Insurance
11%
$508
HOA
0%
$6
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0