Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $288k initial cash invested.
-18.79%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$5,806
Rent
-$4,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,806
Total Expenses
$10,312
Mortgage P&I
120%
$6,959
Property Taxes
17%
$996
Home Insurance
11%
$665
HOA
3%
$183
Property Management
10%
$581
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0