Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.3% first-year return on $308k initial cash invested.
-21.3%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,445
Rent
-$5,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,445
Total Expenses
$9,913
Mortgage P&I
162%
$7,190
Property Taxes
16%
$732
Home Insurance
12%
$525
HOA
7%
$311
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0