Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.93% first-year return on $297k initial cash invested.
-12.93%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$6,513
Rent
-$3,200
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,513
Total Expenses
$9,713
Mortgage P&I
108%
$7,060
Property Taxes
2%
$147
Home Insurance
9%
$577
HOA
4%
$235
Property Management
10%
$651
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0