Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $284k initial cash invested.
-20.55%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$5,721
Rent
-$4,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,721
Total Expenses
$10,577
Mortgage P&I
114%
$6,537
Property Taxes
36%
$2,081
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0