Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.37% first-year return on $294k initial cash invested.
-25.37%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,262
Rent
-$6,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $9,477 expenses = $6,215 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
$3,262
Total Expenses
$9,477
Mortgage P&I
215%
$7,021
Property Taxes
34%
$1,118
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0