Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.47% first-year return on $294k initial cash invested.
-27.47%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$2,677
Rent
-$6,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $9,413 expenses = $6,736 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$9,413
Mortgage P&I
287%
$7,679
Property Taxes
19%
$515
Home Insurance
20%
$522
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0