Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $294k initial cash invested.
-17.03%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$6,485
Rent
-$4,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,485 income − $10,661 expenses = $4,176 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,485
Total Expenses
$10,661
Mortgage P&I
109%
$7,067
Property Taxes
19%
$1,246
Home Insurance
10%
$663
HOA
0%
$0
Property Management
10%
$648
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0