Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $287k initial cash invested.
-16.9%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$4,485
Rent
-$4,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,485
Total Expenses
$8,523
Mortgage P&I
146%
$6,563
Property Taxes
7%
$317
Home Insurance
11%
$478
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0