Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $299k initial cash invested.
-18.81%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,216
Rent
-$4,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,216 income − $9,907 expenses = $4,691 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
$5,216
Total Expenses
$9,907
Mortgage P&I
137%
$7,133
Property Taxes
17%
$909
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0