Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $294k initial cash invested.
-17%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$6,205
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,205 income − $10,369 expenses = $4,164 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%
$13,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,205
Total Expenses
$10,369
Mortgage P&I
114%
$7,059
Property Taxes
18%
$1,107
Home Insurance
8%
$508
HOA
1%
$83
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0