Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $299k initial cash invested.
-17.35%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$5,244
Rent
-$4,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$284k
Closing costs
1%
$14,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,244
Total Expenses
$9,562
Mortgage P&I
133%
$6,963
Property Taxes
14%
$709
Home Insurance
9%
$453
HOA
1%
$74
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0