Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17% first-year return on $291k initial cash invested.
-17%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$6,225
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,225
Total Expenses
$10,350
Mortgage P&I
111%
$6,913
Property Taxes
21%
$1,313
Home Insurance
8%
$506
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$374
Maintenance
5%
$311
Other
0%
$0