Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $287k initial cash invested.
-17.41%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$5,297
Rent
-$4,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,297
Total Expenses
$9,458
Mortgage P&I
125%
$6,640
Property Taxes
18%
$952
Home Insurance
9%
$488
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0