Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.76% first-year return on $290k initial cash invested.
-15.76%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$7,488
Rent
-$3,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$276k
Closing costs
1%
$13,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,488
Total Expenses
$11,297
Mortgage P&I
91%
$6,849
Property Taxes
12%
$894
Home Insurance
7%
$508
HOA
15%
$1,100
Property Management
10%
$749
CapEx
5%
$374
Vacancy
6%
$449
Maintenance
5%
$374
Other
0%
$0