Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $299k initial cash invested.
-22.16%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,893
Rent
-$5,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $9,422 expenses = $5,529 out of pocket
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$9,422
Mortgage P&I
183%
$7,134
Property Taxes
19%
$752
Home Insurance
13%
$523
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0