Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $294k initial cash invested.
-14.14%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$5,687
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,687 income − $9,147 expenses = $3,460 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,687
Total Expenses
$9,147
Mortgage P&I
123%
$6,993
Property Taxes
3%
$187
Home Insurance
9%
$489
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0