Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.01% first-year return on $295k initial cash invested.
-11.01%
Cash On Cash
3.7%
Cap Rate
0.65
DSCR
$6,491
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,491
Total Expenses
$9,194
Mortgage P&I
103%
$6,699
Property Taxes
5%
$308
Home Insurance
8%
$499
HOA
0%
$0
Property Management
10%
$649
CapEx
5%
$325
Vacancy
6%
$389
Maintenance
5%
$325
Other
0%
$0