Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $294k initial cash invested.
-16.47%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,699
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,699 income − $9,739 expenses = $4,040 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,699
Total Expenses
$9,739
Mortgage P&I
123%
$6,984
Property Taxes
14%
$784
Home Insurance
9%
$489
HOA
0%
$0
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0