Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.68% first-year return on $302k initial cash invested.
-16.68%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$6,838
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,838
Total Expenses
$11,032
Mortgage P&I
103%
$7,068
Property Taxes
23%
$1,602
Home Insurance
9%
$584
HOA
0%
$0
Property Management
10%
$684
CapEx
5%
$342
Vacancy
6%
$410
Maintenance
5%
$342
Other
0%
$0