Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $294k initial cash invested.
-18.3%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,232
Rent
-$4,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $9,714 expenses = $4,482 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,993
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,232
Total Expenses
$9,714
Mortgage P&I
134%
$7,015
Property Taxes
14%
$743
Home Insurance
11%
$595
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0