Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $302k initial cash invested.
-13.74%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$7,104
Rent
-$3,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$288k
Closing costs
1%
$14,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,104
Total Expenses
$10,560
Mortgage P&I
101%
$7,194
Property Taxes
14%
$1,017
Home Insurance
7%
$503
HOA
0%
$0
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0