Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.49% first-year return on $303k initial cash invested.
-22.49%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$4,115
Rent
-$5,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$303k
Downpayment
20%
$289k
Closing costs
1%
$14,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,115
Total Expenses
$9,800
Mortgage P&I
178%
$7,327
Property Taxes
22%
$886
Home Insurance
13%
$516
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0