Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $294k initial cash invested.
-13.21%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$7,548
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,548 income − $10,782 expenses = $3,234 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,548
Total Expenses
$10,782
Mortgage P&I
92%
$6,954
Property Taxes
18%
$1,376
Home Insurance
6%
$490
HOA
0%
$0
Property Management
10%
$755
CapEx
5%
$377
Vacancy
6%
$453
Maintenance
5%
$377
Other
0%
$0