Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.73% first-year return on $293k initial cash invested.
-26.73%
Cash On Cash
0.91%
Cap Rate
0.14
DSCR
$4,084
Rent
-$6,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $10,614 expenses = $6,530 out of pocket
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,084
Total Expenses
$10,614
Mortgage P&I
181%
$7,381
Property Taxes
38%
$1,560
Home Insurance
15%
$612
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0