Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $292k initial cash invested.
-19.92%
Cash On Cash
2.66%
Cap Rate
0.4
DSCR
$5,232
Rent
-$4,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $10,081 expenses = $4,849 out of pocket
Investment Breakdown
|
Purchase Price
$1391k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,232
Total Expenses
$10,081
Mortgage P&I
147%
$7,667
Property Taxes
10%
$532
Home Insurance
10%
$521
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0