Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $283k initial cash invested.
-20.29%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,469
Rent
-$4,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,469
Total Expenses
$8,260
Mortgage P&I
195%
$6,753
Property Taxes
4%
$134
Home Insurance
14%
$472
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0