Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $314k initial cash invested.
-18.11%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$4,815
Rent
-$4,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,815
Total Expenses
$9,560
Mortgage P&I
150%
$7,245
Property Taxes
11%
$528
Home Insurance
11%
$534
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0