Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.05% first-year return on $283k initial cash invested.
-26.05%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$3,698
Rent
-$6,151
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,698
Total Expenses
$9,849
Mortgage P&I
188%
$6,947
Property Taxes
39%
$1,438
Home Insurance
14%
$502
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0