Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $298k initial cash invested.
-17.45%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$4,958
Rent
-$4,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $9,284 expenses = $4,326 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$283k
Closing costs
1%
$14,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,958
Total Expenses
$9,284
Mortgage P&I
138%
$6,854
Property Taxes
13%
$633
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0