Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.26% first-year return on $295k initial cash invested.
-26.26%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,888
Rent
-$6,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $10,337 expenses = $6,449 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,888
Total Expenses
$10,337
Mortgage P&I
183%
$7,125
Property Taxes
28%
$1,098
Home Insurance
13%
$523
HOA
15%
$581
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0