Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $294k initial cash invested.
-13.35%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$5,649
Rent
-$3,271
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
6.1%
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
$5,649
Total Expenses
$8,920
Mortgage P&I
120%
$6,769
Property Taxes
3%
$193
Home Insurance
9%
$490
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0