Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $287k initial cash invested.
-20.18%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$3,975
Rent
-$4,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,975
Total Expenses
$8,800
Mortgage P&I
165%
$6,569
Property Taxes
18%
$707
Home Insurance
12%
$490
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0