Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $292k initial cash invested.
-15.41%
Cash On Cash
2.74%
Cap Rate
0.48
DSCR
$4,948
Rent
-$3,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,948
Total Expenses
$8,694
Mortgage P&I
135%
$6,668
Property Taxes
3%
$138
Home Insurance
10%
$486
HOA
2%
$116
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0