Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $308k initial cash invested.
-20.35%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$5,447
Rent
-$5,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1465k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,447
Total Expenses
$10,665
Mortgage P&I
136%
$7,419
Property Taxes
24%
$1,306
Home Insurance
10%
$524
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0