Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.41% first-year return on $283k initial cash invested.
-24.41%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,380
Rent
-$5,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$8,142
Mortgage P&I
285%
$6,777
Property Taxes
12%
$274
Home Insurance
20%
$472
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0