Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.02% first-year return on $292k initial cash invested.
-22.02%
Cash On Cash
2.24%
Cap Rate
0.34
DSCR
$4,319
Rent
-$5,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,319 income − $9,681 expenses = $5,362 out of pocket
Investment Breakdown
|
Purchase Price
$1391k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,319
Total Expenses
$9,681
Mortgage P&I
179%
$7,742
Property Taxes
7%
$321
Home Insurance
11%
$495
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0