Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $293k initial cash invested.
-17.19%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,934
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $9,132 expenses = $4,198 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,934
Total Expenses
$9,132
Mortgage P&I
141%
$6,935
Property Taxes
10%
$494
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0