Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $292k initial cash invested.
-20.35%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$4,870
Rent
-$4,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $9,816 expenses = $4,946 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,870
Total Expenses
$9,816
Mortgage P&I
146%
$7,128
Property Taxes
11%
$521
Home Insurance
10%
$508
HOA
8%
$392
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0