Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $294k initial cash invested.
-15.48%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$6,052
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,052
Total Expenses
$9,841
Mortgage P&I
111%
$6,720
Property Taxes
17%
$1,057
Home Insurance
8%
$490
HOA
0%
$0
Property Management
10%
$605
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0