Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $314k initial cash invested.
-17.49%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$5,442
Rent
-$4,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,442
Total Expenses
$10,017
Mortgage P&I
136%
$7,375
Property Taxes
14%
$755
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0