Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.46% first-year return on $299k initial cash invested.
-23.46%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,790
Rent
-$5,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $9,628 expenses = $5,838 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$284k
Closing costs
1%
$14,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,790
Total Expenses
$9,628
Mortgage P&I
191%
$7,241
Property Taxes
23%
$876
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0