Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.4% first-year return on $314k initial cash invested.
-26.4%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,294
Rent
-$6,907
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
6.5%
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
$2,294
Total Expenses
$9,201
Mortgage P&I
330%
$7,560
Property Taxes
23%
$521
Home Insurance
23%
$523
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0