Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $292k initial cash invested.
-20.07%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,098
Rent
-$4,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $9,981 expenses = $4,883 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%
$13,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,098
Total Expenses
$9,981
Mortgage P&I
138%
$7,015
Property Taxes
23%
$1,150
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0