Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $294k initial cash invested.
-16.7%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,958
Rent
-$4,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $9,049 expenses = $4,091 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,958
Total Expenses
$9,049
Mortgage P&I
143%
$7,085
Property Taxes
4%
$185
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0