Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.9% first-year return on $281k initial cash invested.
-27.9%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,652
Rent
-$6,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$8,184
Mortgage P&I
417%
$6,883
Property Taxes
24%
$403
Home Insurance
28%
$468
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0