Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $294k initial cash invested.
-14.28%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$6,421
Rent
-$3,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,421 income − $9,918 expenses = $3,497 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,421
Total Expenses
$9,918
Mortgage P&I
110%
$7,091
Property Taxes
9%
$548
Home Insurance
8%
$490
HOA
2%
$120
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0