Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.96% first-year return on $294k initial cash invested.
-23.96%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,993
Rent
-$5,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $9,855 expenses = $5,862 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,993
Total Expenses
$9,855
Mortgage P&I
173%
$6,906
Property Taxes
36%
$1,421
Home Insurance
12%
$489
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0