Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.52% first-year return on $283k initial cash invested.
-22.52%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,167
Rent
-$5,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1348k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,167
Total Expenses
$9,481
Mortgage P&I
161%
$6,693
Property Taxes
29%
$1,220
Home Insurance
12%
$485
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0