Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $297k initial cash invested.
-18.15%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$5,606
Rent
-$4,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,606
Total Expenses
$10,104
Mortgage P&I
127%
$7,092
Property Taxes
19%
$1,039
Home Insurance
9%
$516
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0