Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $302k initial cash invested.
-18.62%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$5,126
Rent
-$4,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,126
Total Expenses
$9,810
Mortgage P&I
138%
$7,060
Property Taxes
9%
$459
Home Insurance
10%
$525
HOA
8%
$433
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0