Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $290k initial cash invested.
-18.85%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$5,482
Rent
-$4,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1382k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,482
Total Expenses
$10,041
Mortgage P&I
122%
$6,703
Property Taxes
26%
$1,418
Home Insurance
9%
$495
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0