Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $299k initial cash invested.
-18.39%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$5,578
Rent
-$4,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $10,164 expenses = $4,586 out of pocket
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,578
Total Expenses
$10,164
Mortgage P&I
126%
$7,050
Property Taxes
18%
$1,018
Home Insurance
9%
$483
HOA
3%
$162
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0