Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $287k initial cash invested.
-23.18%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,368
Rent
-$5,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,368
Total Expenses
$9,918
Mortgage P&I
155%
$6,772
Property Taxes
35%
$1,522
Home Insurance
11%
$489
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0