Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $287k initial cash invested.
-21.35%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$4,278
Rent
-$5,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,278
Total Expenses
$9,377
Mortgage P&I
162%
$6,911
Property Taxes
20%
$863
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0