Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.62% first-year return on $299k initial cash invested.
-15.62%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$5,554
Rent
-$3,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $9,440 expenses = $3,886 out of pocket
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$284k
Closing costs
1%
$14,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,554
Total Expenses
$9,440
Mortgage P&I
132%
$7,327
Property Taxes
3%
$144
Home Insurance
9%
$525
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0