Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $281k initial cash invested.
-18.56%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,876
Rent
-$4,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,876
Total Expenses
$9,225
Mortgage P&I
138%
$6,719
Property Taxes
16%
$756
Home Insurance
10%
$481
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0