Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.4% first-year return on $296k initial cash invested.
-24.4%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$4,456
Rent
-$6,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $10,467 expenses = $6,011 out of pocket
Investment Breakdown
|
Purchase Price
$1408k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,456
Total Expenses
$10,467
Mortgage P&I
172%
$7,674
Property Taxes
25%
$1,123
Home Insurance
11%
$511
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0