Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $283k initial cash invested.
-18.99%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,826
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$269k
Closing costs
1%
$13,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,826
Total Expenses
$9,300
Mortgage P&I
139%
$6,684
Property Taxes
14%
$662
Home Insurance
10%
$481
HOA
5%
$218
Property Management
10%
$483
CapEx
5%
$241
Vacancy
6%
$290
Maintenance
5%
$241
Other
0%
$0