Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $295k initial cash invested.
-22.39%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,230
Rent
-$5,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,230 income − $9,742 expenses = $5,512 out of pocket
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,230
Total Expenses
$9,742
Mortgage P&I
168%
$7,124
Property Taxes
23%
$952
Home Insurance
12%
$500
HOA
2%
$65
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0