Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $286k initial cash invested.
-10.95%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$6,083
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,083
Total Expenses
$8,692
Mortgage P&I
109%
$6,603
Property Taxes
0%
$20
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0