Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $292k initial cash invested.
-19.91%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$4,994
Rent
-$4,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $9,845 expenses = $4,851 out of pocket
Investment Breakdown
|
Purchase Price
$1393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$279k
Closing costs
1%
$13,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,994
Total Expenses
$9,845
Mortgage P&I
140%
$6,970
Property Taxes
21%
$1,068
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0