Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $301k initial cash invested.
-15.37%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$5,906
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,906
Total Expenses
$9,766
Mortgage P&I
118%
$6,945
Property Taxes
13%
$743
Home Insurance
9%
$511
HOA
1%
$32
Property Management
10%
$591
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0