Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $294k initial cash invested.
-17.87%
Cash On Cash
2.88%
Cap Rate
0.45
DSCR
$6,678
Rent
-$4,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,678 income − $11,052 expenses = $4,374 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
$6,678
Total Expenses
$11,052
Mortgage P&I
111%
$7,397
Property Taxes
20%
$1,364
Home Insurance
7%
$490
HOA
1%
$64
Property Management
10%
$668
CapEx
5%
$334
Vacancy
6%
$401
Maintenance
5%
$334
Other
0%
$0