Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $294k initial cash invested.
-21.35%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$3,939
Rent
-$5,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $9,167 expenses = $5,228 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,939
Total Expenses
$9,167
Mortgage P&I
188%
$7,405
Property Taxes
6%
$248
Home Insurance
12%
$490
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0