Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $303k initial cash invested.
-17.65%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$5,642
Rent
-$4,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1442k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$288k
Closing costs
1%
$14,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,642
Total Expenses
$10,097
Mortgage P&I
124%
$6,978
Property Taxes
18%
$1,023
Home Insurance
9%
$523
HOA
2%
$106
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0