Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $286k initial cash invested.
-22.92%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$4,097
Rent
-$5,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,097
Total Expenses
$9,552
Mortgage P&I
161%
$6,580
Property Taxes
35%
$1,418
Home Insurance
12%
$488
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0