Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $314k initial cash invested.
-24.05%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$3,766
Rent
-$6,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,766
Total Expenses
$10,065
Mortgage P&I
201%
$7,585
Property Taxes
25%
$950
Home Insurance
15%
$551
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0