Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.15% first-year return on $306k initial cash invested.
-23.15%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,768
Rent
-$5,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1459k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,768
Total Expenses
$9,679
Mortgage P&I
195%
$7,347
Property Taxes
22%
$828
Home Insurance
14%
$525
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0