Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $298k initial cash invested.
-13.39%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$5,842
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $9,169 expenses = $3,327 out of pocket
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,842
Total Expenses
$9,169
Mortgage P&I
119%
$6,979
Property Taxes
3%
$174
Home Insurance
9%
$497
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0