Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $304k initial cash invested.
-24.86%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,847
Rent
-$6,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,847
Total Expenses
$10,148
Mortgage P&I
188%
$7,250
Property Taxes
37%
$1,412
Home Insurance
13%
$486
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0