Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $293k initial cash invested.
-19.73%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,974
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $9,789 expenses = $4,815 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,974
Total Expenses
$9,789
Mortgage P&I
141%
$6,990
Property Taxes
20%
$999
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0