Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $294k initial cash invested.
-19.12%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$4,576
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $9,260 expenses = $4,684 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,576
Total Expenses
$9,260
Mortgage P&I
156%
$7,121
Property Taxes
7%
$327
Home Insurance
11%
$490
HOA
3%
$131
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0