Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $292k initial cash invested.
-21.91%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$5,164
Rent
-$5,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,164 income − $10,489 expenses = $5,325 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,164
Total Expenses
$10,489
Mortgage P&I
139%
$7,202
Property Taxes
26%
$1,350
Home Insurance
9%
$485
HOA
2%
$110
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0