Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.22% first-year return on $295k initial cash invested.
-30.22%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$7,125
Rent
-$7,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,125 income − $14,542 expenses = $7,417 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,125
Total Expenses
$14,542
Mortgage P&I
101%
$7,204
Property Taxes
63%
$4,471
Home Insurance
14%
$1,015
HOA
0%
$0
Property Management
10%
$712
CapEx
5%
$356
Vacancy
6%
$428
Maintenance
5%
$356
Other
0%
$0