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
2.55%
Cap Rate
0.41
DSCR
$4,906
Rent
-$4,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $9,382 expenses = $4,476 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,906
Total Expenses
$9,382
Mortgage P&I
147%
$7,204
Property Taxes
6%
$277
Home Insurance
10%
$489
HOA
3%
$137
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0