Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $315k initial cash invested.
-18.22%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$5,205
Rent
-$4,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,205
Total Expenses
$9,984
Mortgage P&I
142%
$7,395
Property Taxes
12%
$627
Home Insurance
10%
$525
HOA
2%
$85
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0