Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $292k initial cash invested.
-20.14%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$3,703
Rent
-$4,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,703 income − $8,603 expenses = $4,900 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,703
Total Expenses
$8,603
Mortgage P&I
189%
$6,999
Property Taxes
4%
$156
Home Insurance
13%
$486
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0