Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $299k initial cash invested.
-16.3%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$4,925
Rent
-$4,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,925 income − $8,991 expenses = $4,066 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,925
Total Expenses
$8,991
Mortgage P&I
145%
$7,139
Property Taxes
1%
$73
Home Insurance
10%
$499
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0