Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $281k initial cash invested.
-16.67%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,802
Rent
-$3,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,802
Total Expenses
$8,708
Mortgage P&I
143%
$6,856
Property Taxes
2%
$115
Home Insurance
10%
$489
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0