Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.69% first-year return on $294k initial cash invested.
-14.69%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$5,709
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,709 income − $9,305 expenses = $3,596 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,709
Total Expenses
$9,305
Mortgage P&I
125%
$7,156
Property Taxes
3%
$175
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$285
Vacancy
6%
$343
Maintenance
5%
$285
Other
0%
$0