Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $281k initial cash invested.
-13.92%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$7,495
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$267k
Closing costs
1%
$13,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,495
Total Expenses
$10,750
Mortgage P&I
90%
$6,768
Property Taxes
12%
$922
Home Insurance
7%
$488
HOA
8%
$622
Property Management
10%
$750
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0