Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $294k initial cash invested.
-7.95%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$7,362
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,362
Total Expenses
$9,309
Mortgage P&I
92%
$6,769
Property Taxes
2%
$136
Home Insurance
7%
$490
HOA
0%
$0
Property Management
10%
$736
CapEx
5%
$368
Vacancy
6%
$442
Maintenance
5%
$368
Other
0%
$0