Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $307k initial cash invested.
-19.31%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,685
Rent
-$4,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,685
Total Expenses
$9,622
Mortgage P&I
151%
$7,091
Property Taxes
17%
$798
Home Insurance
11%
$516
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0