Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $293k initial cash invested.
-16.47%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$5,073
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $9,091 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$1394k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,073
Total Expenses
$9,091
Mortgage P&I
141%
$7,162
Property Taxes
2%
$102
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$254
Vacancy
6%
$304
Maintenance
5%
$254
Other
0%
$0