Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $292k initial cash invested.
-18.15%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$4,333
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,333 income − $8,744 expenses = $4,411 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%
$13,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,333
Total Expenses
$8,744
Mortgage P&I
160%
$6,954
Property Taxes
4%
$177
Home Insurance
11%
$486
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0