Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.13% first-year return on $285k initial cash invested.
-22.13%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$4,129
Rent
-$5,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,129
Total Expenses
$9,388
Mortgage P&I
163%
$6,711
Property Taxes
25%
$1,036
Home Insurance
12%
$488
HOA
2%
$80
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0