Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.97% first-year return on $289k initial cash invested.
-23.97%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,783
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$276k
Closing costs
1%
$13,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,783
Total Expenses
$9,564
Mortgage P&I
180%
$6,820
Property Taxes
35%
$1,310
Home Insurance
12%
$451
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0