Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.76% first-year return on $292k initial cash invested.
-16.76%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$6,185
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,185
Total Expenses
$10,267
Mortgage P&I
111%
$6,894
Property Taxes
20%
$1,258
Home Insurance
8%
$508
HOA
0%
$0
Property Management
10%
$618
CapEx
5%
$309
Vacancy
6%
$371
Maintenance
5%
$309
Other
0%
$0