Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $317k initial cash invested.
-20.04%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$5,085
Rent
-$5,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,085
Total Expenses
$10,374
Mortgage P&I
148%
$7,506
Property Taxes
14%
$704
Home Insurance
11%
$551
HOA
6%
$292
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0