Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $303k initial cash invested.
-18.88%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$4,300
Rent
-$4,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,300
Total Expenses
$9,075
Mortgage P&I
163%
$6,992
Property Taxes
10%
$443
Home Insurance
12%
$522
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0