Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $293k initial cash invested.
-20.09%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,642
Rent
-$4,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,642 income − $9,555 expenses = $4,913 out of pocket
Investment Breakdown
|
Purchase Price
$1397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,642
Total Expenses
$9,555
Mortgage P&I
150%
$6,975
Property Taxes
17%
$773
Home Insurance
11%
$500
HOA
2%
$100
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0