Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.72% first-year return on $301k initial cash invested.
-19.72%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,909
Rent
-$4,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,909
Total Expenses
$9,857
Mortgage P&I
144%
$7,047
Property Taxes
21%
$1,046
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$295
Maintenance
5%
$245
Other
0%
$0