Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.88% first-year return on $292k initial cash invested.
-21.88%
Cash On Cash
2.19%
Cap Rate
0.33
DSCR
$5,576
Rent
-$5,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $10,897 expenses = $5,321 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,576
Total Expenses
$10,897
Mortgage P&I
136%
$7,580
Property Taxes
25%
$1,376
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0