Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.44% first-year return on $293k initial cash invested.
-26.44%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,523
Rent
-$6,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,523
Total Expenses
$7,978
Mortgage P&I
460%
$7,012
Property Taxes
5%
$83
Home Insurance
32%
$488
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0