Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $290k initial cash invested.
-20.44%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,240
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,240
Total Expenses
$10,176
Mortgage P&I
132%
$6,926
Property Taxes
22%
$1,178
Home Insurance
9%
$490
HOA
4%
$220
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0