Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $295k initial cash invested.
-17.14%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$4,942
Rent
-$4,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $9,163 expenses = $4,221 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,942
Total Expenses
$9,163
Mortgage P&I
144%
$7,103
Property Taxes
5%
$252
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0