Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $287k initial cash invested.
-23.01%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$4,513
Rent
-$5,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,513
Total Expenses
$10,012
Mortgage P&I
147%
$6,632
Property Taxes
21%
$954
Home Insurance
10%
$472
HOA
17%
$780
Property Management
10%
$451
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0