Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $292k initial cash invested.
-24.61%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,898
Rent
-$5,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $9,886 expenses = $5,988 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$9,886
Mortgage P&I
187%
$7,290
Property Taxes
30%
$1,177
Home Insurance
10%
$405
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0