Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $283k initial cash invested.
-19.25%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$4,874
Rent
-$4,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,874
Total Expenses
$9,417
Mortgage P&I
137%
$6,675
Property Taxes
20%
$952
Home Insurance
11%
$523
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0