Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $293k initial cash invested.
-19.86%
Cash On Cash
2.27%
Cap Rate
0.36
DSCR
$4,404
Rent
-$4,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $9,246 expenses = $4,842 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,404
Total Expenses
$9,246
Mortgage P&I
165%
$7,255
Property Taxes
4%
$182
Home Insurance
15%
$665
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0