Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $294k initial cash invested.
-12.42%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$7,368
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,368 income − $10,410 expenses = $3,042 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,368
Total Expenses
$10,410
Mortgage P&I
94%
$6,927
Property Taxes
15%
$1,078
Home Insurance
7%
$490
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$368
Vacancy
6%
$442
Maintenance
5%
$368
Other
0%
$0