Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $295k initial cash invested.
-13.18%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$6,915
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,915 income − $10,154 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$1405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,915
Total Expenses
$10,154
Mortgage P&I
102%
$7,024
Property Taxes
12%
$823
Home Insurance
7%
$508
HOA
0%
$0
Property Management
10%
$692
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0