Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.5% first-year return on $292k initial cash invested.
-24.5%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$4,678
Rent
-$5,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $10,636 expenses = $5,958 out of pocket
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,678
Total Expenses
$10,636
Mortgage P&I
162%
$7,566
Property Taxes
29%
$1,367
Home Insurance
10%
$486
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0