Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.08% first-year return on $284k initial cash invested.
-26.08%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,714
Rent
-$6,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,714
Total Expenses
$8,875
Mortgage P&I
247%
$6,708
Property Taxes
36%
$989
Home Insurance
17%
$472
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0