Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $293k initial cash invested.
-19.36%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$4,997
Rent
-$4,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,997
Total Expenses
$9,724
Mortgage P&I
135%
$6,752
Property Taxes
19%
$954
Home Insurance
10%
$500
HOA
4%
$218
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0