Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $302k initial cash invested.
-17.73%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$6,010
Rent
-$4,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,010
Total Expenses
$10,473
Mortgage P&I
118%
$7,066
Property Taxes
21%
$1,267
Home Insurance
10%
$578
HOA
0%
$0
Property Management
10%
$601
CapEx
5%
$300
Vacancy
6%
$361
Maintenance
5%
$300
Other
0%
$0