Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.28% first-year return on $305k initial cash invested.
-25.28%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,914
Rent
-$6,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,914
Total Expenses
$9,328
Mortgage P&I
247%
$7,199
Property Taxes
30%
$863
Home Insurance
17%
$508
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0