Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $314k initial cash invested.
-21.78%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$5,028
Rent
-$5,699
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
$5,028
Total Expenses
$10,727
Mortgage P&I
148%
$7,442
Property Taxes
29%
$1,445
Home Insurance
10%
$523
HOA
0%
$10
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0