Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $308k initial cash invested.
-18.65%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$5,039
Rent
-$4,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,039
Total Expenses
$9,823
Mortgage P&I
146%
$7,358
Property Taxes
13%
$630
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0