Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $295k initial cash invested.
-20.64%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,760
Rent
-$5,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $9,841 expenses = $5,081 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%
$14,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,760
Total Expenses
$9,841
Mortgage P&I
149%
$7,100
Property Taxes
21%
$1,003
Home Insurance
11%
$500
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0