Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $284k initial cash invested.
-23.02%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,849
Rent
-$5,439
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
6.2%
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
$2,849
Total Expenses
$8,288
Mortgage P&I
232%
$6,597
Property Taxes
12%
$346
Home Insurance
17%
$472
HOA
5%
$133
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0