Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.59% first-year return on $293k initial cash invested.
-25.59%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$2,547
Rent
-$6,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,547
Total Expenses
$8,795
Mortgage P&I
263%
$6,710
Property Taxes
22%
$558
Home Insurance
19%
$488
HOA
15%
$377
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0