Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $311k initial cash invested.
-18.18%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$5,631
Rent
-$4,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1481k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$296k
Closing costs
1%
$14,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,631
Total Expenses
$10,344
Mortgage P&I
127%
$7,129
Property Taxes
20%
$1,114
Home Insurance
9%
$524
HOA
2%
$112
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0