Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $284k initial cash invested.
-15.72%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$5,303
Rent
-$3,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,303
Total Expenses
$9,018
Mortgage P&I
128%
$6,800
Property Taxes
6%
$336
Home Insurance
9%
$472
HOA
1%
$32
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0