Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.75% first-year return on $313k initial cash invested.
-21.75%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$4,981
Rent
-$5,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,981
Total Expenses
$10,660
Mortgage P&I
152%
$7,575
Property Taxes
14%
$712
Home Insurance
11%
$534
HOA
11%
$544
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0