Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $298k initial cash invested.
-24.86%
Cash On Cash
1.42%
Cap Rate
0.22
DSCR
$3,851
Rent
-$6,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $10,019 expenses = $6,168 out of pocket
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,851
Total Expenses
$10,019
Mortgage P&I
199%
$7,651
Property Taxes
26%
$1,016
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0