Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $314k initial cash invested.
-20.44%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$4,388
Rent
-$5,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,388
Total Expenses
$9,743
Mortgage P&I
169%
$7,411
Property Taxes
13%
$553
Home Insurance
15%
$639
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0