Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $298k initial cash invested.
-21.67%
Cash On Cash
1.49%
Cap Rate
0.26
DSCR
$5,252
Rent
-$5,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,252
Total Expenses
$10,631
Mortgage P&I
131%
$6,879
Property Taxes
20%
$1,027
Home Insurance
10%
$507
HOA
16%
$852
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0