Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.27% first-year return on $298k initial cash invested.
-33.27%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$2,042
Rent
-$8,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $10,316 expenses = $8,274 out of pocket
Investment Breakdown
|
Purchase Price
$1421k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,042
Total Expenses
$10,316
Mortgage P&I
388%
$7,930
Property Taxes
67%
$1,365
Home Insurance
24%
$490
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0