Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $310k initial cash invested.
-23.62%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,522
Rent
-$6,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$9,618
Mortgage P&I
207%
$7,307
Property Taxes
25%
$880
Home Insurance
15%
$516
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0