Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $294k initial cash invested.
-16.51%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,265
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,265 income − $9,314 expenses = $4,049 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,265
Total Expenses
$9,314
Mortgage P&I
131%
$6,903
Property Taxes
10%
$518
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$316
Maintenance
5%
$263
Other
0%
$0