Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $296k initial cash invested.
-18.5%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$4,768
Rent
-$4,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $9,329 expenses = $4,561 out of pocket
Investment Breakdown
|
Purchase Price
$1409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,768
Total Expenses
$9,329
Mortgage P&I
153%
$7,274
Property Taxes
6%
$295
Home Insurance
11%
$516
HOA
0%
$5
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0