Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $311k initial cash invested.
-18.06%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$5,340
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1482k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$296k
Closing costs
1%
$14,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,340
Total Expenses
$10,024
Mortgage P&I
135%
$7,223
Property Taxes
17%
$905
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0