Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.38% first-year return on $305k initial cash invested.
-24.38%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$4,907
Rent
-$6,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,907
Total Expenses
$11,094
Mortgage P&I
144%
$7,076
Property Taxes
46%
$2,235
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0