Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.72% first-year return on $292k initial cash invested.
-25.72%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$5,221
Rent
-$6,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,221 income − $11,487 expenses = $6,266 out of pocket
Investment Breakdown
|
Purchase Price
$1392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,221
Total Expenses
$11,487
Mortgage P&I
134%
$7,009
Property Taxes
50%
$2,633
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0