Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.48% first-year return on $296k initial cash invested.
-25.48%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$3,496
Rent
-$6,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $9,785 expenses = $6,289 out of pocket
Investment Breakdown
|
Purchase Price
$1410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$282k
Closing costs
1%
$14,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,496
Total Expenses
$9,785
Mortgage P&I
222%
$7,769
Property Taxes
17%
$583
Home Insurance
15%
$523
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0