Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.04% first-year return on $294k initial cash invested.
-21.04%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,852
Rent
-$5,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $10,008 expenses = $5,156 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,852
Total Expenses
$10,008
Mortgage P&I
145%
$7,034
Property Taxes
25%
$1,222
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0