Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $288k initial cash invested.
-21.93%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$3,664
Rent
-$5,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$274k
Closing costs
1%
$13,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,664
Total Expenses
$8,926
Mortgage P&I
194%
$7,102
Property Taxes
10%
$384
Home Insurance
13%
$488
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0