Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $282k initial cash invested.
-21.79%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,886
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,886
Total Expenses
$9,008
Mortgage P&I
169%
$6,559
Property Taxes
24%
$918
Home Insurance
12%
$485
HOA
1%
$36
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0