Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $284k initial cash invested.
-16.67%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,867
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,867
Total Expenses
$8,811
Mortgage P&I
139%
$6,746
Property Taxes
6%
$310
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0