Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.16% first-year return on $299k initial cash invested.
-23.16%
Cash On Cash
1.67%
Cap Rate
0.26
DSCR
$4,836
Rent
-$5,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $10,611 expenses = $5,775 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,836
Total Expenses
$10,611
Mortgage P&I
155%
$7,512
Property Taxes
28%
$1,342
Home Insurance
10%
$499
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0