Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $295k initial cash invested.
-17.35%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$5,226
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $9,489 expenses = $4,263 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,226
Total Expenses
$9,489
Mortgage P&I
134%
$6,986
Property Taxes
12%
$636
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0