Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $294k initial cash invested.
-18.51%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,841
Rent
-$4,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,841 income − $9,377 expenses = $4,536 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,841
Total Expenses
$9,377
Mortgage P&I
147%
$7,109
Property Taxes
11%
$520
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0