Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $317k initial cash invested.
-22.95%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$4,553
Rent
-$6,058
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,553
Total Expenses
$10,611
Mortgage P&I
161%
$7,309
Property Taxes
35%
$1,576
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0