Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $294k initial cash invested.
-19.62%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$4,599
Rent
-$4,807
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
$4,599
Total Expenses
$9,406
Mortgage P&I
151%
$6,927
Property Taxes
17%
$793
Home Insurance
11%
$490
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0