Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18% first-year return on $294k initial cash invested.
-18%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,483
Rent
-$4,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,483
Total Expenses
$8,892
Mortgage P&I
154%
$6,925
Property Taxes
7%
$312
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0