Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $294k initial cash invested.
-18.9%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$6,063
Rent
-$4,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,063 income − $10,690 expenses = $4,627 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,063
Total Expenses
$10,690
Mortgage P&I
122%
$7,388
Property Taxes
20%
$1,236
Home Insurance
8%
$490
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0