Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.18% first-year return on $294k initial cash invested.
-27.18%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$3,045
Rent
-$6,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $9,707 expenses = $6,662 out of pocket
Investment Breakdown
|
Purchase Price
$1401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,045
Total Expenses
$9,707
Mortgage P&I
235%
$7,165
Property Taxes
40%
$1,210
Home Insurance
17%
$508
HOA
1%
$33
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0