Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $314k initial cash invested.
-17.77%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$6,591
Rent
-$4,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,591
Total Expenses
$11,241
Mortgage P&I
113%
$7,476
Property Taxes
23%
$1,528
Home Insurance
8%
$523
HOA
0%
$0
Property Management
10%
$659
CapEx
5%
$330
Vacancy
6%
$395
Maintenance
5%
$330
Other
0%
$0