Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $294k initial cash invested.
-15.69%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$6,103
Rent
-$3,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,103 income − $9,948 expenses = $3,845 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,103
Total Expenses
$9,948
Mortgage P&I
116%
$7,092
Property Taxes
13%
$777
Home Insurance
8%
$490
HOA
0%
$3
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0