Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.2% first-year return on $292k initial cash invested.
-29.2%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$1,010
Rent
-$7,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$8,114
Mortgage P&I
680%
$6,871
Property Taxes
49%
$495
Home Insurance
48%
$486
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0