Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $294k initial cash invested.
-21.3%
Cash On Cash
2.65%
Cap Rate
0.39
DSCR
$5,797
Rent
-$5,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,797 income − $11,015 expenses = $5,218 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,797
Total Expenses
$11,015
Mortgage P&I
138%
$8,024
Property Taxes
14%
$793
Home Insurance
8%
$490
HOA
3%
$200
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0