Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $309k initial cash invested.
-19.26%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$5,137
Rent
-$4,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$295k
Closing costs
1%
$14,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,137
Total Expenses
$10,101
Mortgage P&I
143%
$7,367
Property Taxes
17%
$876
Home Insurance
10%
$522
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0