Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.29% first-year return on $302k initial cash invested.
-22.29%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,413
Rent
-$5,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$287k
Closing costs
1%
$14,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$9,018
Mortgage P&I
207%
$7,051
Property Taxes
11%
$371
Home Insurance
15%
$525
HOA
5%
$183
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0