Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.07% first-year return on $294k initial cash invested.
-25.07%
Cash On Cash
1.75%
Cap Rate
0.26
DSCR
$5,095
Rent
-$6,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,095 income − $11,237 expenses = $6,142 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,095
Total Expenses
$11,237
Mortgage P&I
156%
$7,934
Property Taxes
24%
$1,237
Home Insurance
10%
$490
HOA
5%
$250
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0