Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $294k initial cash invested.
-20.37%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$4,389
Rent
-$4,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $9,377 expenses = $4,988 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,389
Total Expenses
$9,377
Mortgage P&I
159%
$6,992
Property Taxes
17%
$755
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0