Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $286k initial cash invested.
-18.31%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$4,566
Rent
-$4,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,566
Total Expenses
$8,931
Mortgage P&I
144%
$6,589
Property Taxes
13%
$584
Home Insurance
11%
$483
HOA
2%
$88
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0