Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $289k initial cash invested.
-22.17%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$4,860
Rent
-$5,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,860
Total Expenses
$10,198
Mortgage P&I
137%
$6,681
Property Taxes
29%
$1,420
Home Insurance
10%
$490
HOA
7%
$343
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0