Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $286k initial cash invested.
-22.3%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$4,322
Rent
-$5,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,322
Total Expenses
$9,629
Mortgage P&I
151%
$6,532
Property Taxes
32%
$1,372
Home Insurance
11%
$472
HOA
3%
$130
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0