Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.12% first-year return on $292k initial cash invested.
-27.12%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$3,550
Rent
-$6,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$278k
Closing costs
1%
$13,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$10,147
Mortgage P&I
195%
$6,924
Property Taxes
35%
$1,250
Home Insurance
14%
$502
HOA
15%
$547
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0