Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $312k initial cash invested.
-23.38%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,807
Rent
-$6,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$297k
Closing costs
1%
$14,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,807
Total Expenses
$9,883
Mortgage P&I
195%
$7,426
Property Taxes
25%
$948
Home Insurance
14%
$520
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0