Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $288k initial cash invested.
-19.09%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$4,627
Rent
-$4,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1374k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$275k
Closing costs
1%
$13,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,627
Total Expenses
$9,216
Mortgage P&I
143%
$6,595
Property Taxes
20%
$928
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0