Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.38% first-year return on $285k initial cash invested.
-17.38%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$4,102
Rent
-$4,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1355k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$271k
Closing costs
1%
$13,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,102
Total Expenses
$8,223
Mortgage P&I
159%
$6,523
Property Taxes
4%
$160
Home Insurance
12%
$474
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0