Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $286k initial cash invested.
-20.28%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,298
Rent
-$4,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,298
Total Expenses
$9,126
Mortgage P&I
157%
$6,754
Property Taxes
18%
$766
Home Insurance
11%
$488
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0