Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.3% first-year return on $294k initial cash invested.
-18.3%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$5,182
Rent
-$4,483
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
6.5%
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
$5,182
Total Expenses
$9,665
Mortgage P&I
136%
$7,062
Property Taxes
9%
$443
Home Insurance
9%
$490
HOA
6%
$323
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0