Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.34% first-year return on $286k initial cash invested.
-17.34%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$5,596
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,596
Total Expenses
$9,727
Mortgage P&I
120%
$6,720
Property Taxes
14%
$769
Home Insurance
11%
$628
HOA
3%
$154
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0