Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.49% first-year return on $292k initial cash invested.
-32.49%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$3,318
Rent
-$7,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $11,219 expenses = $7,901 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,318
Total Expenses
$11,219
Mortgage P&I
210%
$6,976
Property Taxes
74%
$2,470
Home Insurance
27%
$910
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0