Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.22% first-year return on $299k initial cash invested.
-23.22%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$3,688
Rent
-$5,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,688
Total Expenses
$9,481
Mortgage P&I
196%
$7,219
Property Taxes
20%
$744
Home Insurance
15%
$560
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0