Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $306k initial cash invested.
-20.64%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$4,961
Rent
-$5,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1458k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$306k
Downpayment
20%
$292k
Closing costs
1%
$14,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,961
Total Expenses
$10,228
Mortgage P&I
151%
$7,471
Property Taxes
19%
$961
Home Insurance
10%
$506
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0