Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $294k initial cash invested.
-17.59%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$5,357
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,357
Total Expenses
$9,667
Mortgage P&I
129%
$6,930
Property Taxes
11%
$613
Home Insurance
9%
$490
HOA
5%
$241
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0