Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $284k initial cash invested.
-18.37%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$6,607
Rent
-$4,339
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
6.3%
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
$6,607
Total Expenses
$10,946
Mortgage P&I
101%
$6,676
Property Taxes
32%
$2,081
Home Insurance
7%
$472
HOA
0%
$0
Property Management
10%
$661
CapEx
5%
$330
Vacancy
6%
$396
Maintenance
5%
$330
Other
0%
$0