Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $295k initial cash invested.
-13.22%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$7,631
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,631 income − $10,885 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,631
Total Expenses
$10,885
Mortgage P&I
91%
$6,928
Property Taxes
19%
$1,464
Home Insurance
7%
$508
HOA
0%
$0
Property Management
10%
$763
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0