Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $314k initial cash invested.
-13.1%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$6,330
Rent
-$3,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,330
Total Expenses
$9,758
Mortgage P&I
117%
$7,399
Property Taxes
3%
$191
Home Insurance
8%
$523
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$316
Vacancy
6%
$380
Maintenance
5%
$316
Other
0%
$0