Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.52% first-year return on $294k initial cash invested.
-24.52%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,876
Rent
-$6,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,876
Total Expenses
$8,879
Mortgage P&I
243%
$6,982
Property Taxes
21%
$600
Home Insurance
17%
$490
HOA
2%
$58
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0