Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $294k initial cash invested.
-13.78%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$7,241
Rent
-$3,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,241 income − $10,618 expenses = $3,377 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,241
Total Expenses
$10,618
Mortgage P&I
97%
$7,018
Property Taxes
14%
$1,028
Home Insurance
7%
$516
HOA
2%
$174
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0