Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.22% first-year return on $289k initial cash invested.
-21.22%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$4,874
Rent
-$5,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1376k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,874
Total Expenses
$9,984
Mortgage P&I
142%
$6,905
Property Taxes
22%
$1,077
Home Insurance
10%
$490
HOA
5%
$245
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0