Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.52% first-year return on $295k initial cash invested.
-22.52%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$4,558
Rent
-$5,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $10,091 expenses = $5,533 out of pocket
Investment Breakdown
|
Purchase Price
$1404k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,558
Total Expenses
$10,091
Mortgage P&I
153%
$6,973
Property Taxes
26%
$1,168
Home Insurance
11%
$486
HOA
6%
$279
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0