Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.97% first-year return on $295k initial cash invested.
-22.97%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,796
Rent
-$5,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,796
Total Expenses
$9,435
Mortgage P&I
178%
$6,738
Property Taxes
33%
$1,271
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0