Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.8% first-year return on $289k initial cash invested.
-24.8%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,194
Rent
-$5,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,194
Total Expenses
$8,162
Mortgage P&I
315%
$6,921
Property Taxes
9%
$189
Home Insurance
22%
$481
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0