Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.83% first-year return on $294k initial cash invested.
-25.83%
Cash On Cash
1.34%
Cap Rate
0.2
DSCR
$4,187
Rent
-$6,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,187 income − $10,515 expenses = $6,328 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,187
Total Expenses
$10,515
Mortgage P&I
184%
$7,685
Property Taxes
31%
$1,296
Home Insurance
11%
$446
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0