Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $308k initial cash invested.
-23.82%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,241
Rent
-$6,120
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,241
Total Expenses
$10,361
Mortgage P&I
170%
$7,216
Property Taxes
36%
$1,520
Home Insurance
12%
$523
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0