Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $292k initial cash invested.
-15.89%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$5,224
Rent
-$3,863
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
6.4%
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
$5,224
Total Expenses
$9,087
Mortgage P&I
133%
$6,948
Property Taxes
6%
$296
Home Insurance
9%
$486
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0