Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $297k initial cash invested.
-16.08%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$5,885
Rent
-$3,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,885
Total Expenses
$9,865
Mortgage P&I
117%
$6,858
Property Taxes
17%
$979
Home Insurance
8%
$499
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0