Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $309k initial cash invested.
-18.68%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,658
Rent
-$4,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$295k
Closing costs
1%
$14,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,658
Total Expenses
$10,473
Mortgage P&I
130%
$7,351
Property Taxes
20%
$1,128
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0