Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.1% first-year return on $301k initial cash invested.
-27.1%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,006
Rent
-$6,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$10,801
Mortgage P&I
179%
$7,166
Property Taxes
51%
$2,034
Home Insurance
14%
$560
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0