Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $311k initial cash invested.
-25.12%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,910
Rent
-$6,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1479k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$296k
Closing costs
1%
$14,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$9,412
Mortgage P&I
257%
$7,474
Property Taxes
23%
$662
Home Insurance
18%
$518
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0