Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $286k initial cash invested.
-20.13%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,970
Rent
-$4,796
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,970
Total Expenses
$9,766
Mortgage P&I
137%
$6,831
Property Taxes
20%
$1,014
Home Insurance
10%
$488
HOA
3%
$142
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0