Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $305k initial cash invested.
-19.02%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,902
Rent
-$4,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,902
Total Expenses
$9,729
Mortgage P&I
146%
$7,178
Property Taxes
11%
$528
Home Insurance
10%
$508
HOA
5%
$241
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0