Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $295k initial cash invested.
-16.08%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$5,277
Rent
-$3,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $9,227 expenses = $3,950 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,277
Total Expenses
$9,227
Mortgage P&I
135%
$7,099
Property Taxes
3%
$174
Home Insurance
10%
$525
HOA
1%
$56
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0