Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $316k initial cash invested.
-16.41%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$6,082
Rent
-$4,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$301k
Closing costs
1%
$15,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,082
Total Expenses
$10,399
Mortgage P&I
121%
$7,362
Property Taxes
15%
$921
Home Insurance
9%
$535
HOA
0%
$0
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0