Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $304k initial cash invested.
-19.1%
Cash On Cash
1.87%
Cap Rate
0.33
DSCR
$4,492
Rent
-$4,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$289k
Closing costs
1%
$14,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,492
Total Expenses
$9,326
Mortgage P&I
153%
$6,859
Property Taxes
17%
$775
Home Insurance
12%
$523
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0