Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $293k initial cash invested.
-14.37%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$6,574
Rent
-$3,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,574 income − $10,084 expenses = $3,510 out of pocket
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,574
Total Expenses
$10,084
Mortgage P&I
109%
$7,136
Property Taxes
13%
$856
Home Insurance
6%
$383
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$329
Vacancy
6%
$394
Maintenance
5%
$329
Other
0%
$0