Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $297k initial cash invested.
-20.15%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,611
Rent
-$4,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $9,592 expenses = $4,981 out of pocket
Investment Breakdown
|
Purchase Price
$1413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,127
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,611
Total Expenses
$9,592
Mortgage P&I
152%
$7,031
Property Taxes
19%
$853
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0