Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $309k initial cash invested.
-20.53%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$5,440
Rent
-$5,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,440
Total Expenses
$10,726
Mortgage P&I
135%
$7,361
Property Taxes
26%
$1,428
Home Insurance
10%
$523
HOA
0%
$0
Property Management
10%
$544
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0