Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $294k initial cash invested.
-15.07%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$5,299
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,299 income − $8,995 expenses = $3,696 out of pocket
Investment Breakdown
|
Purchase Price
$1402k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,299
Total Expenses
$8,995
Mortgage P&I
128%
$6,803
Property Taxes
5%
$289
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0