Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $297k initial cash invested.
-17.69%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$6,056
Rent
-$4,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,056 income − $10,441 expenses = $4,385 out of pocket
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,056
Total Expenses
$10,441
Mortgage P&I
117%
$7,071
Property Taxes
21%
$1,284
Home Insurance
8%
$511
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0