Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $296k initial cash invested.
-20.43%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$4,366
Rent
-$5,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $9,404 expenses = $5,038 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,366
Total Expenses
$9,404
Mortgage P&I
163%
$7,127
Property Taxes
14%
$632
Home Insurance
12%
$510
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0