Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.49% first-year return on $289k initial cash invested.
-24.49%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,173
Rent
-$5,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,173
Total Expenses
$9,065
Mortgage P&I
213%
$6,773
Property Taxes
18%
$586
Home Insurance
15%
$481
HOA
13%
$400
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0