Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.22% first-year return on $308k initial cash invested.
-19.22%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$6,139
Rent
-$4,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1468k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,139
Total Expenses
$11,077
Mortgage P&I
120%
$7,396
Property Taxes
25%
$1,562
Home Insurance
9%
$523
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0