Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.54% first-year return on $284k initial cash invested.
-21.54%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,920
Rent
-$5,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,920
Total Expenses
$9,009
Mortgage P&I
170%
$6,646
Property Taxes
10%
$382
Home Insurance
12%
$472
HOA
13%
$490
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0