Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.44% first-year return on $282k initial cash invested.
-22.44%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,374
Rent
-$5,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$269k
Closing costs
1%
$13,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,374
Total Expenses
$8,654
Mortgage P&I
197%
$6,660
Property Taxes
19%
$636
Home Insurance
14%
$481
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0