Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.46% first-year return on $304k initial cash invested.
-31.46%
Cash On Cash
-0.45%
Cap Rate
-0.08
DSCR
$3,704
Rent
-$7,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$289k
Closing costs
1%
$14,455
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,704
Total Expenses
$11,662
Mortgage P&I
195%
$7,230
Property Taxes
65%
$2,420
Home Insurance
28%
$1,050
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0