Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $302k initial cash invested.
-15%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$6,214
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,214
Total Expenses
$9,995
Mortgage P&I
112%
$6,969
Property Taxes
15%
$957
Home Insurance
7%
$453
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0