Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $311k initial cash invested.
-20.79%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,731
Rent
-$5,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1483k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$297k
Closing costs
1%
$14,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,731
Total Expenses
$10,127
Mortgage P&I
156%
$7,403
Property Taxes
20%
$951
Home Insurance
11%
$542
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0