Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $279k initial cash invested.
-23.03%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,282
Rent
-$5,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,282
Total Expenses
$9,645
Mortgage P&I
157%
$6,742
Property Taxes
26%
$1,113
Home Insurance
12%
$525
HOA
4%
$152
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0