Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $306k initial cash invested.
-13.72%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$6,726
Rent
-$3,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,726
Total Expenses
$10,230
Mortgage P&I
108%
$7,265
Property Taxes
8%
$555
Home Insurance
8%
$511
HOA
2%
$150
Property Management
10%
$673
CapEx
5%
$336
Vacancy
6%
$404
Maintenance
5%
$336
Other
0%
$0