Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $290k initial cash invested.
-20.76%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$4,186
Rent
-$5,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1383k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$277k
Closing costs
1%
$13,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,186
Total Expenses
$9,209
Mortgage P&I
161%
$6,720
Property Taxes
22%
$915
Home Insurance
12%
$486
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0