Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $310k initial cash invested.
-16.97%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$5,121
Rent
-$4,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1477k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,121
Total Expenses
$9,508
Mortgage P&I
143%
$7,307
Property Taxes
7%
$345
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0