Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $284k initial cash invested.
-10.48%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$8,299
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,299
Total Expenses
$10,778
Mortgage P&I
81%
$6,693
Property Taxes
18%
$1,455
Home Insurance
6%
$472
HOA
0%
$0
Property Management
10%
$830
CapEx
5%
$415
Vacancy
6%
$498
Maintenance
5%
$415
Other
0%
$0