Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $297k initial cash invested.
-18.35%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$4,659
Rent
-$4,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,659
Total Expenses
$9,198
Mortgage P&I
151%
$7,024
Property Taxes
8%
$389
Home Insurance
11%
$516
HOA
1%
$57
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0