Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.71% first-year return on $294k initial cash invested.
-17.71%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$4,558
Rent
-$4,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $8,893 expenses = $4,335 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%
$13,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,558
Total Expenses
$8,893
Mortgage P&I
154%
$7,007
Property Taxes
5%
$211
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0