Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $307k initial cash invested.
-22.12%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$4,710
Rent
-$5,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1461k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$292k
Closing costs
1%
$14,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,710
Total Expenses
$10,367
Mortgage P&I
151%
$7,092
Property Taxes
32%
$1,524
Home Insurance
11%
$525
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0