Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $282k initial cash invested.
-19.67%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,765
Rent
-$4,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,765
Total Expenses
$9,388
Mortgage P&I
138%
$6,587
Property Taxes
17%
$798
Home Insurance
10%
$455
HOA
7%
$310
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0