Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.03% first-year return on $312k initial cash invested.
-28.03%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$2,978
Rent
-$7,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,978
Total Expenses
$10,261
Mortgage P&I
247%
$7,347
Property Taxes
43%
$1,294
Home Insurance
17%
$520
HOA
11%
$325
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0