Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $291k initial cash invested.
-18.16%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$4,196
Rent
-$4,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1388k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$278k
Closing costs
1%
$13,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,196
Total Expenses
$8,607
Mortgage P&I
160%
$6,715
Property Taxes
7%
$314
Home Insurance
12%
$486
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0