Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.81% first-year return on $298k initial cash invested.
-14.81%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$5,208
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,208
Total Expenses
$8,885
Mortgage P&I
133%
$6,928
Property Taxes
2%
$107
Home Insurance
10%
$497
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0