Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $289k initial cash invested.
-18.45%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$5,017
Rent
-$4,439
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,017
Total Expenses
$9,456
Mortgage P&I
136%
$6,803
Property Taxes
17%
$858
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0