Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $292k initial cash invested.
-12.57%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$7,641
Rent
-$3,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,641 income − $10,696 expenses = $3,055 out of pocket
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%
$13,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,641
Total Expenses
$10,696
Mortgage P&I
91%
$6,952
Property Taxes
10%
$760
Home Insurance
8%
$595
HOA
5%
$403
Property Management
10%
$764
CapEx
5%
$382
Vacancy
6%
$458
Maintenance
5%
$382
Other
0%
$0