Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $301k initial cash invested.
-16.48%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$5,200
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$286k
Closing costs
1%
$14,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,200
Total Expenses
$9,329
Mortgage P&I
133%
$6,928
Property Taxes
7%
$370
Home Insurance
10%
$508
HOA
3%
$171
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0