Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $288k initial cash invested.
-21.63%
Cash On Cash
1.42%
Cap Rate
0.25
DSCR
$4,338
Rent
-$5,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1373k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$275k
Closing costs
1%
$13,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,338
Total Expenses
$9,536
Mortgage P&I
152%
$6,610
Property Taxes
31%
$1,326
Home Insurance
11%
$472
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0