Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $291k initial cash invested.
-17.94%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$5,838
Rent
-$4,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,838
Total Expenses
$10,195
Mortgage P&I
117%
$6,834
Property Taxes
23%
$1,357
Home Insurance
8%
$486
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0