Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.69% first-year return on $295k initial cash invested.
-23.69%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$4,165
Rent
-$5,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,165 income − $9,991 expenses = $5,826 out of pocket
Investment Breakdown
|
Purchase Price
$1406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,165
Total Expenses
$9,991
Mortgage P&I
171%
$7,110
Property Taxes
31%
$1,292
Home Insurance
12%
$507
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0