Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $294k initial cash invested.
-21.15%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,363
Rent
-$5,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $8,541 expenses = $5,178 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,363
Total Expenses
$8,541
Mortgage P&I
206%
$6,936
Property Taxes
7%
$241
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0