Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $294k initial cash invested.
-24.29%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,382
Rent
-$5,950
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%
$13,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$9,332
Mortgage P&I
210%
$7,098
Property Taxes
24%
$798
Home Insurance
14%
$490
HOA
2%
$67
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0