Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.24% first-year return on $292k initial cash invested.
-25.24%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$4,273
Rent
-$6,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,273 income − $10,409 expenses = $6,136 out of pocket
Investment Breakdown
|
Purchase Price
$1389k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,894
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,273
Total Expenses
$10,409
Mortgage P&I
171%
$7,324
Property Taxes
33%
$1,413
Home Insurance
11%
$486
HOA
2%
$75
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0