Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.52% first-year return on $294k initial cash invested.
-25.52%
Cash On Cash
1.3%
Cap Rate
0.2
DSCR
$3,593
Rent
-$6,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $9,845 expenses = $6,252 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,593
Total Expenses
$9,845
Mortgage P&I
211%
$7,583
Property Taxes
23%
$837
Home Insurance
14%
$490
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0