Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $294k initial cash invested.
-16.43%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,079
Rent
-$4,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $9,098 expenses = $4,019 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,079
Total Expenses
$9,098
Mortgage P&I
140%
$7,101
Property Taxes
4%
$187
Home Insurance
10%
$489
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0