Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.92% first-year return on $299k initial cash invested.
-23.92%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$5,587
Rent
-$5,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,587 income − $11,537 expenses = $5,950 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,587
Total Expenses
$11,537
Mortgage P&I
136%
$7,620
Property Taxes
26%
$1,458
Home Insurance
9%
$523
HOA
9%
$484
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0