Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $303k initial cash invested.
-17.46%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$5,965
Rent
-$4,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,965
Total Expenses
$10,379
Mortgage P&I
122%
$7,252
Property Taxes
18%
$1,051
Home Insurance
9%
$523
HOA
0%
$3
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0