Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $287k initial cash invested.
-18.8%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$4,847
Rent
-$4,493
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%
$13,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,847
Total Expenses
$9,340
Mortgage P&I
136%
$6,604
Property Taxes
21%
$1,004
Home Insurance
10%
$472
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0