Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $287k initial cash invested.
-20.52%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,714
Rent
-$4,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,714
Total Expenses
$9,628
Mortgage P&I
142%
$6,706
Property Taxes
18%
$853
Home Insurance
10%
$490
HOA
7%
$353
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0