Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $294k initial cash invested.
-20.01%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$5,359
Rent
-$4,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,359 income − $10,255 expenses = $4,896 out of pocket
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,359
Total Expenses
$10,255
Mortgage P&I
130%
$6,951
Property Taxes
27%
$1,421
Home Insurance
9%
$489
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0