Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.16% first-year return on $310k initial cash invested.
-23.16%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,962
Rent
-$5,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,962
Total Expenses
$8,947
Mortgage P&I
247%
$7,305
Property Taxes
11%
$340
Home Insurance
18%
$532
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0