Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.53% first-year return on $293k initial cash invested.
-30.53%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$1,678
Rent
-$7,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $9,132 expenses = $7,454 out of pocket
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$9,132
Mortgage P&I
477%
$8,011
Property Taxes
12%
$196
Home Insurance
29%
$488
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0