Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $293k initial cash invested.
-17.97%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$5,904
Rent
-$4,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,904 income − $10,285 expenses = $4,381 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,904
Total Expenses
$10,285
Mortgage P&I
125%
$7,386
Property Taxes
15%
$887
Home Insurance
8%
$478
HOA
0%
$0
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0