Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $295k initial cash invested.
-22.25%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$4,195
Rent
-$5,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,195 income − $9,661 expenses = $5,466 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,195
Total Expenses
$9,661
Mortgage P&I
172%
$7,197
Property Taxes
20%
$847
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0